Company Valuation: Ameren Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,930 22,988 19,021 23,794 27,012 30,118 - -
Change - 0.25% -17.25% 25.09% 13.52% 11.5% - -
Enterprise Value (EV) 1 36,534 38,073 35,502 42,509 46,829 52,140 54,946 57,454
Change - 4.21% -6.75% 19.74% 10.16% 11.34% 5.38% 4.56%
P/E 23.2x 21.5x 16.5x 20.2x 18.7x 20.2x 18.6x 17.1x
PBR 2.36x 2.22x 1.7x 1.99x 2.06x 2.08x 1.93x 1.79x
PEG - 2.75x 2.85x 22.12x 0.9x 22.72x 2.3x 1.94x
Capitalization / Revenue 3.59x 2.89x 2.54x 3.12x 3.07x 3.29x 3.1x 2.91x
EV / Revenue 5.71x 4.78x 4.73x 5.58x 5.32x 5.69x 5.65x 5.55x
EV / EBITDA 14.7x 13.6x 12.1x 13.7x 13x 13x 12.4x 11.7x
EV / EBIT 27.4x 25.1x 22.8x 28x 23.1x 22.6x 21.1x 19.4x
EV / FCF -28.3x -35x -34.4x -27.3x -60.4x -9.02x -7.45x -15.4x
FCF Yield -3.54% -2.86% -2.91% -3.66% -1.65% -11.1% -13.4% -6.5%
Dividend per Share 2 2.2 2.36 2.52 2.68 2.84 3.009 3.221 3.415
Rate of return 2.47% 2.65% 3.48% 3.01% 2.84% 2.77% 2.96% 3.14%
EPS 2 3.84 4.14 4.38 4.42 5.35 5.398 5.834 6.349
Distribution rate 57.3% 57% 57.5% 60.6% 53.1% 55.7% 55.2% 53.8%
Net sales 1 6,394 7,957 7,500 7,623 8,799 9,161 9,729 10,361
EBITDA 1 2,479 2,804 2,945 3,106 3,594 4,026 4,439 4,924
EBIT 1 1,333 1,515 1,558 1,516 2,026 2,312 2,609 2,963
Net income 1 990 1,074 1,152 1,182 1,456 1,493 1,650 1,844
Net Debt 1 13,604 15,085 16,481 18,715 19,817 22,022 24,829 27,336
Reference price 2 89.01 88.92 72.34 89.14 99.86 108.79 108.79 108.79
Nbr of stocks (in thousands) 257,606 258,522 262,945 266,928 270,495 276,843 - -
Announcement Date 2/17/22 2/15/23 2/22/24 2/13/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.16x5.69x12.95x2.77% 30.12B
37.07x6.33x17.08x1.65% 81.42B
13.26x5.59x12.06x4.17% 80.54B
13.42x1.5x7.79x5.5% 72.63B
17.36x6.52x14x3.01% 57.14B
15.93x1.08x9.05x3.36% 53.59B
19.64x2.77x9.07x2.3% 47.59B
62.29x20.12x34.12x0.36% 38.04B
17.72x4.87x12.84x3.58% 37.19B
16.13x4.95x9.61x4.81% 36.75B
Average 23.30x 5.94x 13.86x 3.15% 53.5B
Weighted average by Cap. 22.56x 5.49x 13.39x 3.25%

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

  1. Stock Market
  2. Stocks
  3. AEE Stock
  4. Valuation Ameren Corporation