Valuation Edison S.p.A.

Equities

Real-time Borsa Italiana Other stock markets 08:58:08 13/05/2026 pm IST			5-day change	1st Jan Change
2.095 ^EUR	-0.95%		-3.68%	-13.25%

12/05	Venture Global lifts annual core profit forecast on higher liquefaction fees, LNG sales	RE
11/05	Italy - Factors to watch on May 11	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	5,087	5,538	5,431	7,009	6,441	7,284
Change	-	8.88%	-1.94%	29.07%	-8.11%	13.09%
Enterprise Value (EV) ¹	5,506	5,865	5,957	7,101	6,894	7,091
Change	-	6.53%	1.56%	19.22%	-2.92%	2.86%
P/E ratio	-	-11.6x	286x	17x	-	14.1x
PBR	-	1.04x	1.02x	1.18x	-	1.13x
PEG	-	-	-3x	0x	-	-
Capitalization / Revenue	0.56x	0.68x	0.85x	0.6x	0.21x	0.4x
EV / Revenue	0.6x	0.72x	0.93x	0.6x	0.23x	0.38x
EV / EBITDA	8.68x	12.2x	10.5x	10x	7.56x	6.28x
EV / EBIT	32.4x	35.1x	23.7x	18x	12.4x	9.65x
EV / FCF	14,682x	25.7x	21.4x	-142x	55.5x	21.8x
FCF Yield	0.01%	3.9%	4.66%	-0.7%	1.8%	4.59%
Dividend per Share ²	-	-	-	0.285	0.052	-
Rate of return	-	-	-	19.3%	3.82%	-
EPS ²	-	-0.0891	0.003533	0.0872	-	0.1087
Distribution rate	-	-	-	327%	-	-
Net sales ¹	9,159	8,168	6,390	11,739	30,380	18,436
EBITDA ¹	634	481	568	710	912	1,130
EBIT ¹	170	167	251	394	554	735
Net income ¹	54	-479	19	413	151	515
Net Debt ¹	419	327	526	92	453	-193
Reference price ²	0.946	1.030	1.010	1.480	1.360	1.538
Nbr of stocks (in thousands)	53,77,001	53,77,001	53,77,001	47,36,117	47,36,117	47,36,117
Announcement Date	27/02/19	27/03/20	01/03/21	02/03/22	03/03/23	21/02/24

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDISON S.P.A.	-	-	-	-	1.17TCr
NATIONAL GRID PLC	16.35x	5.69x	13.22x	3.78%	8.58TCr
ENGIE	14.33x	1.58x	8.09x	5.12%	7.74TCr
ABU DHABI NATIONAL ENERGY COMPANY	36.56x	5.54x	15.62x	1.71%	7.16TCr
SEMPRA	18.53x	6.74x	15.01x	2.83%	6.11TCr
EON SE	17.29x	1.13x	9.56x	3.26%	5.55TCr
RWE AG	21.47x	2.58x	9.94x	2.25%	4.83TCr
ACWA POWER COMPANY	51.28x	19.84x	31.02x	0.48%	3.72TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.09x	5.06x	13.03x	3.4%	3.92TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	16.74x	5.02x	9.84x	4.44%	3.78TCr
Average	23.41x	5.91x	13.93x	3.03%	5.26TCr
Weighted average by Cap.	22.39x	5.32x	13.32x	3.16%