Valuation Inter RAO UES

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
3.399 ^RUB	-0.60%		-.--%	-

14/08	Public Joint Stock Company Inter RAO UES Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
22/05	Russia plans to maintain electricity export to Kazakhstan in 2026 at 2025 levels	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2022	2023	2024	2025
Market Cap ¹	3,90,685	2,49,965	2,49,965	2,39,319	2,39,319
Change	-	-	-0%	-4.26%	0%
Enterprise Value (EV) ¹	1,55,568	-1,09,545	-1,81,456	-1,82,418	-1,20,980
Change	-	-	-65.65%	-0.53%	33.68%
P/E	5.21x	2.22x	1.88x	1.69x	1.83x
PBR	0.64x	0.31x	0.27x	0.23x	0.21x
PEG	-	-	0.1x	0.2x	-0.24x
Capitalization / Revenue	0.4x	0.2x	0.18x	0.15x	0.14x
EV / Revenue	0.16x	-0.09x	-0.13x	-0.12x	-0.07x
EV / EBITDA	1.49x	-0.7x	-1.14x	-1.2x	-0.78x
EV / EBIT	1.9x	-0.78x	-1.3x	-1.43x	-0.95x
EV / FCF	2.71x	-	-5.88x	17.6x	1.57x
FCF Yield	36.9%	-	-17%	5.69%	63.6%
Dividend per Share ²	0.1807	0.2837	0.326	0.3538	-
Rate of return	3.4%	8.35%	9.59%	10.4%	-
EPS ²	1.02	1.528	1.81	2.011	1.861
Distribution rate	17.7%	18.6%	18%	17.6%	-
Net sales ¹	9,86,292	12,64,996	13,59,799	15,48,447	17,60,626
EBITDA ¹	1,04,511	1,57,293	1,59,715	1,52,600	1,55,145
EBIT ¹	82,066	1,39,866	1,39,778	1,27,863	1,27,369
Net income ¹	74,989	1,15,299	1,33,112	1,44,219	1,31,029
Net Debt ¹	-2,35,117	-3,59,510	-4,31,421	-4,21,737	-3,60,299
Reference price ²	5.312	3.399	3.399	3.399	3.399
Nbr of stocks (in thousands)	7,35,40,630	7,35,40,630	7,35,40,607	7,04,08,630	7,04,08,630
Announcement Date	01/03/21	29/02/24	29/02/24	27/02/25	27/02/26

¹RUB in Million²RUB

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.($)
INTER RAO UES	-	-	-	-	282.29Cr
GE VERNOVA INC.	29.99x	5.04x	36.89x	0.22%	25TCr
NEXTERA ENERGY	20.64x	9.02x	15.41x	2.97%	17TCr
IBERDROLA, S.A.	19.43x	4.01x	11.06x	3.69%	15TCr
ENEL S.P.A.	12.41x	1.83x	6.5x	5.71%	10TCr
SOUTHERN COMPANY	19.76x	5.81x	12.73x	3.44%	10TCr
CONSTELLATION ENERGY CORPORATION	22.83x	3.49x	14.18x	0.59%	10TCr
DUKE ENERGY CORPORATION	17.87x	5.55x	11.17x	3.61%	9.4TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	19.2x	5.11x	12.35x	3.11%	6.73TCr
DOMINION ENERGY, INC.	18.42x	6.22x	13.06x	4.04%	5.81TCr
Average	20.06x	5.12x	14.82x	3.04%	10.97TCr
Weighted average by Cap.	21.47x	5.26x	17.76x	2.65%