Valuation Endesa, S.A.

Stocks

Market Closed - BME 09:07:52 11/09/2026 pm IST			5-day change	1st Jan Change
42.10 ^EUR	+0.12%		+2.13%	+37.45%

07/09	Spanish stocks - Factors to watch on Sept 7	RE
26/08	The IBEX 35 rises as investors await Nvidia and the US PCE	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,385	18,668	19,540	21,986	31,903	43,092	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	35.07%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,960	55,562	56,591
Change	-	-4.9%	1.38%	4.47%	34.3%	28.43%	2.97%	1.85%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.8x	17.8x	17.5x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	5.01x	4.65x	4.39x
PEG	-	0.1x	-0.4x	0x	0.8x	1.4x	1,137.48x	9.91x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.94x	2x	1.99x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.43x	2.58x	2.61x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.9x	9.11x	9.06x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.6x	15.1x	15x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	32.1x	33.9x	43.6x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.11%	2.95%	2.3%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.714	1.751	1.8
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.07%	4.16%	4.27%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.364	2.365	2.407
Distribution rate	106%	66.1%	143%	74%	62.9%	72.5%	74%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,215	21,562	21,646
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,064	6,100	6,244
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,684	3,691	3,770
Net income ¹	1,435	2,541	742	1,888	2,198	2,474	2,393	2,416
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,868	12,469	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	42.10	42.10	42.10
Nbr of stocks (in thousands)	10,58,669	10,58,590	10,58,517	10,58,550	10,41,573	10,23,564	-	-
Announcement Date	22/02/22	24/02/23	28/02/24	22/02/25	23/02/26	-	-	-

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.($)
ENDESA, S.A.	17.81x	2.43x	8.9x	4.07%	5TCr
GE VERNOVA INC.	31.11x	5.24x	38.15x	0.21%	25TCr
NEXTERA ENERGY	20.44x	8.96x	15.48x	2.99%	17TCr
IBERDROLA, S.A.	19.87x	4.09x	11.28x	3.6%	15TCr
ENEL S.P.A.	12.33x	1.82x	6.48x	5.74%	10TCr
CONSTELLATION ENERGY CORPORATION	22.41x	3.44x	13.97x	0.6%	10TCr
SOUTHERN COMPANY	19.5x	5.76x	12.64x	3.48%	10TCr
DUKE ENERGY CORPORATION	17.7x	5.52x	11.12x	3.65%	9.31TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	19.17x	5.11x	12.34x	3.12%	6.71TCr
DOMINION ENERGY, INC.	17.95x	6.14x	12.89x	4.15%	5.66TCr
Average	19.83x	4.85x	14.32x	3.16%	11.5TCr
Weighted average by Cap.	21.56x	5.16x	17.81x	2.7%