Company Valuation: Enlight Renewable Energy Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,081 6,881 8,391 7,473 19,123 32,629 - -
Change - -2.83% 21.96% -10.95% 155.9% 70.62% - -
Enterprise Value (EV) 1 7,081 12,720 15,815 17,013 30,964 49,399 53,690 56,942
Change - 79.64% 24.33% 7.58% 82% 59.54% 8.69% 6.06%
P/E - - 34.4x - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 16.2x 9.87x 9.04x 5.56x 12.7x 13.4x 9.5x 6.03x
EV / Revenue 16.2x 18.3x 17x 12.7x 20.5x 20.3x 15.6x 10.5x
EV / EBITDA - 27x 23.1x 16.6x 20.3x 28.4x 21.1x 13.7x
EV / EBIT 34.9x 40x 27.6x 27.3x 30.1x 46.7x 34.3x 18.6x
EV / FCF - -6.39x -7.42x -6.79x -6.53x -9.38x -9.74x -9.19x
FCF Yield - -15.6% -13.5% -14.7% -15.3% -10.7% -10.3% -10.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - 2.068 - - - - -
Distribution rate - - - - - - - -
Net sales 1 437 696.9 927.9 1,343 1,512 2,435 3,433 5,414
EBITDA 1 - 471.2 685.1 1,027 1,522 1,742 2,550 4,166
EBIT 1 203 317.9 573.9 623.8 1,028 1,057 1,565 3,057
Net income 1 - 89.75 257.4 157.1 408.7 197.7 505.2 1,111
Net Debt 1 - 5,839 7,423 9,540 11,840 16,770 21,061 24,313
Reference price 2 76.54 72.00 71.20 63.05 144.80 234.20 234.20 234.20
Nbr of stocks (in thousands) 92,511 95,564 1,17,857 1,18,525 1,32,067 1,39,321 - -
Announcement Date 31/03/22 15/03/23 26/02/24 19/02/25 17/02/26 - - -
1ILS in Million2ILS
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 20.85x29.14x - 1.14TCr
19.96x9.42x13.46x2.49% 2.66TCr
75.93x18.8x22.34x-.--% 2.27TCr
28.06x7.97x10.23x1.31% 1.67TCr
11.83x5.3x8.89x3.22% 758.39Cr
27.16x4.82x8.33x3.37% 405.29Cr
Average 32.59x 11.19x 15.40x 2.08% 1.48TCr
Weighted average by Cap. 37.68x 12.45x 16.50x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ENLT Stock
  4. Valuation Enlight Renewable Energy Ltd