Valuation Greencoat Renewables PLC

Stocks

Real-time Euronext Dublin Other stock markets 02:58:48 20/07/2026 pm IST			5-day change	1st Jan Change
0.7590 ^EUR	+0.80%		-0.26%	+10.48%

24/06	Tullow Oil makes partial notes repayment	AN
19/05	Greencoat Renewables to Move Listing to Main Board of Johannesburg Stock Exchange	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	996.7	1,295	1,159	916.4	764.9	819.5	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	7.15%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,901	1,893	1,854
Change	-	37.57%	18.92%	-13.16%	-11.05%	2.71%	-0.4%	-2.1%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	11x	8.4x	6.88x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.76x	0.74x	0.73x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.3x	0.3x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	6.16x	5.45x	4.98x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.3x	12.6x	11.3x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.1x	14.9x	12.8x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.3x	14.4x	12.4x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.6x	15.4x	13.3x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.42%	6.49%	7.51%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0688	0.069	0.069
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	9.13%	9.17%	9.17%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0687	0.0897	0.1095
Distribution rate	65.2%	48.7%	105%	150%	-145%	100%	77%	63.1%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	133	150.5	164.5
EBITDA ¹	79.64	151.9	106.7	97.38	-7.177	118	127	145
EBIT ¹	79.64	151.9	106.7	97.38	-7.177	116.7	131.2	149
Net income ¹	71.14	136.6	69.49	50.97	-52.42	74.97	92.13	111
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,081	1,074	1,034
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7530	0.7530	0.7530
Nbr of stocks (in thousands)	8,89,888	11,41,239	11,41,239	11,13,535	11,13,335	10,88,368	-	-
Announcement Date	28/02/22	27/02/23	06/03/24	06/03/25	05/03/26	-	-	-

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.($)
GREENCOAT RENEWABLES PLC	10.97x	14.29x	16.11x	9.13%	94Cr
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	27.24x	10.38x	12.36x	1.17%	1.6TCr
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.24x	8x	10.51x	3.74%	1.43TCr
BORALEX INC.	64.59x	7.66x	9.96x	1.78%	271.59Cr
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	21.34x	-	-	-	226.55Cr
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	11.44x	4.46x	8.52x	-	95Cr
Average	23.97x	8.96x	11.49x	3.96%	619.82Cr
Weighted average by Cap.	21.49x	9.14x	11.41x	2.52%