Valuation Avista Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:11:48 2026-06-17 EDT			5-day change	1st Jan Change
34.42 ^EUR	-2.27%		-3.98%	+7.28%

06-15	Avista Shares Fall After Data Center Talks Pause	MT
06-03	Avista Signs MoU to Provide Power to Washington Company	MT

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	3,390	-	-
Change	-	8.79%	-15.47%	4.89%	8.12%	8.09%	-	-
Enterprise Value (EV) ¹	5,469	5,604	5,609	5,838	6,259	6,655	6,809	7,027
Change	-	2.47%	0.1%	4.08%	7.2%	6.33%	2.32%	3.2%
P/E	20.2x	20.9x	16x	16x	16.2x	15.8x	14.7x	14x
PBR	-	3.8x	1.12x	1.13x	1.17x	1.21x	1.18x	1.09x
PEG	-	21.95x	2.83x	7.17x	4.12x	1.69x	2.13x	2.56x
Capitalization / Revenue	2.09x	1.91x	1.58x	1.5x	1.6x	1.7x	1.63x	1.58x
EV / Revenue	3.8x	3.28x	3.2x	3.01x	3.19x	3.34x	3.28x	3.28x
EV / EBITDA	11.9x	12.6x	10.7x	10.1x	9.73x	9.76x	9.11x	8.97x
EV / EBIT	24x	29.5x	21.8x	19.1x	17.7x	16.4x	15.5x	14.9x
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%	4.85%	4.95%	5.1%
EPS ²	2.1	2.12	2.24	2.29	2.38	2.602	2.782	2.934
Distribution rate	80.5%	83%	82.1%	83%	82.4%	76.4%	73%	71.3%
Net sales ¹	1,439	1,710	1,752	1,937	1,964	1,990	2,075	2,145
EBITDA ¹	460.4	443.4	523	580	643	682	747.1	783.5
EBIT ¹	228.2	190.2	257.7	306	354	406.1	439.5	470.2
Net income ¹	147.3	155.2	171.2	180	193	213.5	234.2	254.2
Net Debt ¹	2,462	2,333	2,844	2,938	3,123	3,266	3,420	3,637
Reference price ²	42.49	44.34	35.74	36.63	38.54	41.02	41.02	41.02
Nbr of stocks (in thousands)	70,768	73,776	77,368	79,183	81,372	82,638	-	-
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	13.68x	5.57x	12.19x	4.05%	81.74B
ABU DHABI NATIONAL ENERGY COMPANY	34x	6.25x	16.98x	1.67%	80.81B
ENGIE	14.25x	1.57x	8.04x	5.17%	75.91B
SEMPRA	17.91x	6.96x	14.6x	2.89%	59.99B
EON SE	16.66x	1.16x	9.6x	3.24%	55.3B
RWE AG	21.64x	2.48x	9.1x	2.38%	45.09B
ACWA POWER COMPANY	66.26x	22.17x	38.51x	0.28%	40.94B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.6x	5.25x	13.28x	3.31%	40.3B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.35x	5.02x	9.77x	4.55%	37.43B
Average	24.48x	6.27x	14.68x	3.06%	57.5B
Weighted average by Cap.	23.25x	5.76x	14.06x	3.15%