|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57.46 EUR | -0.07% |
|
+2.61% | +26.96% |
| 12/06 | Wind Turbine Lease Rates: Municipal Utilities Call for Caps | DP |
| 11/06 | RWE AG(NEU) : Bernstein sticks Neutral | ZD |
Company Valuation: RWE AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,144 | 28,124 | 30,614 | 21,301 | 32,296 | 40,626 | - | - |
| Change | - | 16.48% | 8.85% | -30.42% | 51.62% | 25.79% | - | - |
| Enterprise Value (EV) 1 | 28,073 | 28,671 | 33,001 | 25,199 | 43,217 | 53,797 | 57,165 | 60,173 |
| Change | - | 2.13% | 15.1% | -23.64% | 71.5% | 24.48% | 6.26% | 5.26% |
| P/E Ratio | 33.4x | 10.6x | 21.1x | 4.17x | 10.5x | 22.6x | 18.5x | 16.3x |
| PBR | 1.58x | 1.04x | 0.97x | 0.68x | 0.96x | 1.1x | 1.07x | 1.05x |
| PEG | - | 0x | -0.4x | 0x | -0.3x | -0.6x | 0.8x | 1.2x |
| Capitalization / Revenue | 0.98x | 0.73x | 1.07x | 0.88x | 1.83x | 1.94x | 1.83x | 1.74x |
| EV / Revenue | 1.14x | 0.75x | 1.16x | 1.04x | 2.45x | 2.57x | 2.57x | 2.57x |
| EV / EBITDA | 7.69x | 4.54x | 3.94x | 4.44x | 8.5x | 9.42x | 8.6x | 8.26x |
| EV / EBIT | 12.8x | 6.28x | 5.2x | 7.08x | 15.1x | 16.2x | 14.6x | 14.1x |
| EV / FCF | 8.01x | -13.8x | -5.75x | -5.45x | -7.86x | -18.7x | -42.7x | -60x |
| FCF Yield | 12.5% | -7.25% | -17.4% | -18.3% | -12.7% | -5.35% | -2.34% | -1.67% |
| Dividend per Share 2 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 1.309 | 1.441 | 1.581 |
| Rate of return | 2.52% | 2.16% | 2.43% | 3.82% | 2.65% | 2.28% | 2.51% | 2.75% |
| EPS 2 | 1.07 | 3.93 | 1.95 | 6.91 | 4.3 | 2.539 | 3.102 | 3.516 |
| Distribution rate | 84.1% | 22.9% | 51.3% | 15.9% | 27.9% | 51.5% | 46.5% | 45% |
| Net sales 1 | 24,526 | 38,366 | 28,566 | 24,224 | 17,628 | 20,929 | 22,251 | 23,373 |
| EBITDA 1 | 3,650 | 6,310 | 8,378 | 5,680 | 5,087 | 5,713 | 6,650 | 7,288 |
| EBIT 1 | 2,185 | 4,568 | 6,349 | 3,561 | 2,868 | 3,316 | 3,923 | 4,271 |
| Net income 1 | 721 | 2,717 | 1,450 | 5,135 | 3,131 | 1,915 | 2,324 | 2,496 |
| Net Debt 1 | 3,929 | 547 | 2,387 | 3,898 | 10,921 | 13,171 | 16,539 | 19,547 |
| Reference price 2 | 35.72 | 41.59 | 41.18 | 28.83 | 45.26 | 57.46 | 57.46 | 57.46 |
| Nbr of stocks (in thousands) | 6,75,928 | 6,76,216 | 7,43,419 | 7,38,847 | 7,13,565 | 7,07,031 | - | - |
| Announcement Date | 15/03/22 | 21/03/23 | 14/03/24 | 20/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.63x | 2.57x | 9.42x | 2.28% | 4.7TCr | |
| 13.53x | 5.55x | 12.08x | 4.11% | 8.07TCr | |
| 14.57x | 1.58x | 8.14x | 5.05% | 7.75TCr | |
| 30.01x | 5.64x | 15.33x | 1.89% | 7.13TCr | |
| 18.01x | 6.99x | 14.65x | 2.87% | 6.03TCr | |
| 16.83x | 1.17x | 9.65x | 3.21% | 5.57TCr | |
| 65.93x | 22.08x | 38.36x | 0.28% | 4.07TCr | |
| 18.33x | 5.2x | 13.16x | 3.36% | 3.97TCr | |
| 17.23x | 4.99x | 9.72x | 4.58% | 3.72TCr | |
| 20.3x | 5.6x | 12.91x | 2.76% | 3.02TCr | |
| Average | 23.74x | 6.14x | 14.34x | 3.04% | 5.4TCr | |
| Weighted average by Cap. | 22.42x | 5.63x | 13.69x | 3.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RWE Stock
- Valuation RWE AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition