Valuation Iberdrola, S.A.

Equities

Market Closed - BME Other stock markets 10:10:54 12/03/2026 pm IST			5-day change	1st Jan Change
19.54 ^EUR	+1.72%		+1.24%	+5.82%

12/03	Cox denies planned capital increase to finance Iberdrola Mexico deal	RE
12/03	Iberdrola informs of publication of offer document of tender over shares of Neoenergia not held by Iberdrola	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	64,285	68,515	74,060	82,169	1,21,688	1,30,401	-	-
Change	-	6.58%	8.09%	10.95%	48.1%	7.16%	-	-
Enterprise Value (EV) ¹	1,03,826	1,12,700	1,21,974	1,21,471	1,21,688	1,87,336	1,91,040	1,96,737
Change	-	8.55%	8.23%	-0.41%	0.18%	53.95%	1.98%	2.98%
P/E ratio	17.8x	16.8x	16.5x	15.8x	20x	19.9x	18.6x	17.5x
PBR	1.64x	1.69x	1.75x	1.8x	-	2.22x	2.08x	2.15x
PEG	-	1.4x	1.6x	0.9x	2x	3.28x	2.61x	2.74x
Capitalization / Revenue	1.64x	1.27x	1.5x	1.84x	2.67x	2.78x	2.61x	2.45x
EV / Revenue	2.65x	2.09x	2.47x	2.72x	2.67x	3.99x	3.83x	3.69x
EV / EBITDA	8.65x	8.52x	8.46x	7.21x	7.33x	11.2x	10.9x	10.6x
EV / EBIT	14.1x	14.1x	13.6x	12.5x	11.8x	17.5x	16.9x	16.4x
EV / FCF	63.5x	30.8x	28.7x	28.5x	-	68.9x	-	-84.1x
FCF Yield	1.57%	3.24%	3.48%	3.51%	-	1.45%	-	-1.19%
Dividend per Share ²	0.44	0.449	0.501	0.56	-	0.7238	0.7591	0.8062
Rate of return	4.23%	4.11%	4.22%	4.21%	-	3.7%	3.89%	4.13%
EPS ²	0.584	0.652	0.719	0.841	0.925	0.9811	1.051	1.118
Distribution rate	75.3%	68.9%	69.7%	66.6%	-	73.8%	72.2%	72.1%
Net sales ¹	39,114	53,949	49,335	44,739	45,547	46,980	49,917	53,332
EBITDA ¹	12,006	13,228	14,417	16,848	16,592	16,670	17,567	18,549
EBIT ¹	7,343	7,984	8,973	9,729	10,276	10,699	11,292	11,962
Net income ¹	3,885	4,339	4,803	5,612	6,285	6,573	7,045	7,534
Net Debt ¹	39,541	44,185	47,914	39,302	-	56,934	60,639	66,336
Reference price ²	10.41	10.93	11.87	13.30	18.46	19.54	19.54	19.54
Nbr of stocks (in thousands)	61,75,302	62,68,568	62,39,270	61,78,092	65,90,209	66,73,552	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	27/02/25	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.($)
IBERDROLA, S.A.	19.58x	3.94x	11.11x	3.77%	15TCr
GE VERNOVA INC.	57.61x	4.92x	38.14x	0.21%	23TCr
NEXTERA ENERGY	22.98x	9.4x	15.66x	2.72%	19TCr
ENEL S.P.A.	13.88x	1.92x	6.72x	5.12%	11TCr
CONSTELLATION ENERGY CORPORATION	27.62x	3.53x	14.68x	0.57%	11TCr
SOUTHERN COMPANY	21.02x	5.98x	13.05x	3.16%	11TCr
DUKE ENERGY CORPORATION	19.3x	5.8x	11.5x	3.38%	10TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	20.75x	5.24x	12.38x	2.97%	7.1TCr
DOMINION ENERGY, INC.	17.31x	6.26x	12.7x	4.29%	5.47TCr
VISTRA CORP.	18.12x	3.15x	9.97x	0.6%	5.36TCr
Average	23.82x	5.01x	14.59x	2.68%	11.75TCr
Weighted average by Cap.	27.75x	5.29x	17.34x	2.48%