Valuation Uniper SE

Equities

End-of-day quote Xetra Other stock markets 13/09/2024			5-day change	1st Jan Change
41.54 ^EUR	+2.16%		-1.28%	-28.38%

17/09	Germany builds up LNG import terminals	RE
03/09	Uniper: EU approves acquisition by EP Resources	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,799	10,335	15,297	21,557	24,156	17,896	-	-
Change	-	-4.3%	48.02%	40.92%	12.06%	-25.91%	-	-
Enterprise Value (EV) ¹	12,733	12,078	15,621	24,606	21,098	11,630	14,553	15,049
Change	-	-5.15%	29.34%	57.52%	-14.26%	-44.87%	25.13%	3.41%
P/E ratio	17.7x	26.1x	-3.67x	-0.08x	3.83x	12.8x	25.7x	22.8x
PBR	0.95x	0.96x	2.43x	0.35x	2.31x	1.85x	1.66x	1.57x
PEG	-	-0.7x	0x	-0x	-0x	-0.2x	-0.5x	1.8x
Capitalization / Revenue	0.16x	0.2x	0.09x	0.08x	0.22x	0.15x	0.15x	0.15x
EV / Revenue	0.19x	0.24x	0.1x	0.09x	0.2x	0.1x	0.12x	0.13x
EV / EBITDA	8.16x	7.29x	8.42x	-2.42x	2.94x	5.02x	9.48x	9.4x
EV / EBIT	14.8x	12.1x	13.2x	-2.36x	3.31x	6.53x	15.2x	14.6x
EV / FCF	46x	23.4x	5.36x	-1.57x	3.36x	14.7x	13x	-39.6x
FCF Yield	2.18%	4.27%	18.6%	-63.8%	29.7%	6.78%	7.66%	-2.52%
Dividend per Share ²	23	27.4	1.4	-	-	-	-	-
Rate of return	3.9%	4.85%	0.17%	-	-	-	-	-
EPS ²	33.4	21.6	-227.8	-661	15.15	3.368	1.673	1.881
Distribution rate	68.9%	127%	-0.61%	-	-	-	-	-
Net sales ¹	65,804	50,968	1,63,979	2,75,559	1,07,915	1,16,729	1,18,102	1,19,590
EBITDA ¹	1,561	1,657	1,856	-10,175	7,164	2,316	1,535	1,601
EBIT ¹	863	998	1,187	-10,408	6,367	1,782	957.3	1,030
Net income ¹	610	397	-4,169	-18,979	6,308	1,419	761.1	743.4
Net Debt ¹	1,934	1,743	324	3,049	-3,058	-6,266	-3,343	-2,847
Reference price ²	590.20	564.80	836.00	51.76	58.00	42.97	42.97	42.97
Nbr of stocks (in thousands)	18,298	18,298	18,298	4,16,475	4,16,475	4,16,475	-	-
Announcement Date	10/03/20	04/03/21	23/02/22	17/02/23	28/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
UNIPER SE	12.64x	0.1x	4.95x	-.--%	19.9B
ABU DHABI NATIONAL ENERGY COMPANY	39.43x	-	-	-	84.48B
ACWA POWER COMPANY	172.23x	48.46x	85.37x	+0.14%	78.1B
NATIONAL GRID PLC	15.06x	4.67x	12.51x	+4.40%	67.78B
SEMPRA	17.49x	5.52x	14.58x	+2.96%	53.15B
ENGIE	7.98x	0.97x	5.33x	+8.36%	42.87B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	23.15x	6.05x	15.48x	+2.84%	42.21B
EON SE	12.17x	0.83x	8.55x	+4.02%	39.3B
RWE AG	11.46x	1.24x	6.32x	+3.36%	26.69B
Average	34.62x	8.48x	19.14x	+3.26%	50.5B
Weighted average by Cap.	46.40x	12.86x	26.42x	+3.22%