Valuation EDP Renewables, S.A. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:31:30 12/08/2026 pm IST			5-day change	1st Jan Change
13.96 ^EUR	+4.76%		-1.18%	+12.16%

06/08	RWE, Trump administration reach $1.22 billion agreement to cancel offshore wind leases	RE
06/08	RWE says reached $1.22 billion deal to cancel US offshore wind leases and invest in gas	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,036	19,768	18,969	10,440	12,654	14,317	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	13.13%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	22,047	21,649	21,010
Change	-	-20.2%	25.32%	-24.44%	10.88%	6.23%	-1.8%	-2.95%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	28x	27.5x	24.3x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.29x	1.21x	1.17x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	13.48x	1.9x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.19x	5.12x	4.96x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	7.99x	7.74x	7.28x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10.3x	10.1x	9.38x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	18.5x	17.9x	16.4x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	47.9x	21.8x	30.9x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.09%	4.6%	3.23%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1769	0.1925	0.2205
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.31%	1.43%	1.63%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.4823	0.4922	0.5564
Distribution rate	12.9%	-	85.7%	-37%	38.1%	36.7%	39.1%	39.6%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,760	2,798	2,886
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,149	2,152	2,240
EBIT ¹	1,151	1,412	875	-9.16	958	1,189	1,210	1,280
Net income ¹	655	616.2	309	-556.2	216	480.4	511.3	584.7
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,730	7,333	6,694
Reference price ²	21.90	20.58	18.52	10.04	12.04	13.51	13.51	13.51
Nbr of stocks (in thousands)	9,60,558	9,60,558	10,23,978	10,39,856	10,51,033	10,59,699	-	-
Announcement Date	16/02/22	01/03/23	28/02/24	26/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.38x	9.55x	13.65x	2.44%	2.7TCr
ADANI GREEN ENERGY LIMITED	72.4x	18.84x	22.42x	-.--%	2.36TCr
EDP RENEWABLES, S.A.	28.01x	7.99x	10.26x	1.31%	1.65TCr
ENGIE BRASIL ENERGIA S.A.	14.14x	5.3x	8.88x	2.58%	798.92Cr
CLEARWAY ENERGY, INC.	-67.18x	7.64x	9.31x	5.29%	418.05Cr
Average	13.55x	9.86x	12.90x	2.32%	1.59TCr
Weighted average by Cap.	32.20x	11.46x	14.84x	1.64%