Valuation Edison S.p.A.

Equities

Real-time Borsa Italiana Other stock markets 07:58:03 21/01/2026 pm IST			5-day change	1st Jan Change
2.395 ^EUR	+0.21%		-0.83%	-0.83%

13/01	Edison Ready to Return to the Stock Market with 30% of Its Capital	AN
13/01	Italy - Factors to watch on January 13	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.	-	-	-	-	1.33TCr
ABU DHABI NATIONAL ENERGY COMPANY	42.14x	6.7x	19.85x	1.42%	9.03TCr
NATIONAL GRID PLC	15.41x	5.33x	12.93x	4.04%	7.96TCr
ENGIE	12.87x	1.37x	6.9x	5.77%	6.79TCr
SEMPRA	26.4x	6.52x	15.62x	2.9%	5.77TCr
EON SE	15.29x	1.05x	9.11x	3.34%	5.23TCr
RWE AG	22.85x	2.13x	10.2x	2.34%	4.27TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	18.77x	5.46x	10.56x	4.1%	4.12TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.02x	5.38x	13.59x	3.18%	3.96TCr
Average	21.59x	4.24x	12.35x	3.39%	5.39TCr
Weighted average by Cap.	22.77x	4.42x	12.89x	3.35%