Valuation Avista Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:58:28 2026-09-11 EDT			5-day change	1st Jan Change
31.88 ^EUR	-0.25%		-0.99%	-1.60%

08-30	Avista Requests Annual Price Adjustments with Washington Utilities and Transportation Commission	CI
08-30	Avista Corporation Submits Documents to Federal Energy Regulatory Commission on Open Access Transmission Tariff Amendments	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,007	3,271	2,765	2,900	3,136	3,081	-	-
Change	-	8.79%	-15.47%	4.89%	8.12%	-1.75%	-	-
Enterprise Value (EV) ¹	5,469	5,604	5,609	5,838	6,259	6,208	6,361	6,579
Change	-	2.47%	0.1%	4.08%	7.2%	-0.82%	2.48%	3.42%
P/E	20.2x	20.9x	16x	16x	16.2x	14.2x	13.2x	12.7x
PBR	-	3.8x	1.12x	1.13x	1.17x	1.09x	1.06x	0.97x
PEG	-	21.95x	2.83x	7.17x	4.12x	1.61x	1.8x	2.8x
Capitalization / Revenue	2.09x	1.91x	1.58x	1.5x	1.6x	1.54x	1.48x	1.44x
EV / Revenue	3.8x	3.28x	3.2x	3.01x	3.19x	3.1x	3.06x	3.07x
EV / EBITDA	11.9x	12.6x	10.7x	10.1x	9.73x	9.06x	8.51x	8.39x
EV / EBIT	24x	29.5x	21.8x	19.1x	17.7x	15.3x	14.5x	14.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.69	1.76	1.84	1.9	1.96	1.988	2.03	2.092
Rate of return	3.98%	3.97%	5.15%	5.19%	5.09%	5.4%	5.52%	5.69%
EPS ²	2.1	2.12	2.24	2.29	2.38	2.59	2.78	2.906
Distribution rate	80.5%	83%	82.1%	83%	82.4%	76.8%	73%	72%
Net sales ¹	1,439	1,710	1,752	1,937	1,964	2,004	2,076	2,146
EBITDA ¹	460.4	443.4	523	580	643	685.5	747.6	784.2
EBIT ¹	228.2	190.2	257.7	306	354	405.9	439.8	467.1
Net income ¹	147.3	155.2	171.2	180	193	219.1	234.1	251.1
Net Debt ¹	2,462	2,333	2,844	2,938	3,123	3,126	3,280	3,498
Reference price ²	42.49	44.34	35.74	36.63	38.54	36.79	36.79	36.79
Nbr of stocks (in thousands)	70,768	73,776	77,368	79,183	81,372	83,753	-	-
Announcement Date	2/23/22	2/22/23	2/21/24	2/26/25	2/25/26	-	-	-

¹USD in Million²USD

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.($)
NATIONAL GRID PLC	12.68x	5.56x	11.81x	4.4%	76.07B
ENGIE	12.76x	1.44x	7.52x	5.87%	67.69B
SEMPRA	16.56x	6.37x	13.93x	3.16%	54.5B
EON SE	16.08x	1.12x	9.35x	3.35%	53.51B
RWE AG	19.88x	2.69x	9.32x	2.19%	49.35B
ACWA POWER COMPANY	65.56x	20.7x	36.88x	0.23%	38.95B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.05x	5.07x	9.81x	4.41%	38.11B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.19x	4.81x	12.62x	3.69%	36.08B
AMEREN CORPORATION	19.43x	5.59x	12.72x	2.87%	29.04B
Average	21.91x	5.93x	13.77x	3.35%	49.26B
Weighted average by Cap.	20.21x	5.41x	13.00x	3.58%