Valuation CEZ,

Stocks

End-of-day quote Prague S.E. 2026-09-11			5-day change	1st Jan Change
1,395.00 ^CZK	0.00%		+1.09%	+7.72%

09-08	ABB, Rolls-Royce SMR Sign MoU for Potential Small Modular Reactor Collaboration	MT
08-11	CEZ, a. s., H1 2026 Earnings Call, Aug 11, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442,837	413,283	514,533	513,727	695,169	748,850	-	-
Change	-	-6.67%	24.5%	-0.16%	35.32%	7.72%	-	-
Enterprise Value (EV) ¹	553,537	413,283	672,551	719,552	926,659	976,310	981,813	986,624
Change	-	-25.34%	62.73%	6.99%	28.78%	5.36%	0.56%	0.49%
P/E	45.2x	5.12x	17.4x	17.2x	24.7x	21.6x	23.1x	26x
PBR	2.76x	-	2.11x	2.15x	2.88x	2.94x	2.91x	2.85x
PEG	-	0x	-0.3x	11.83x	-4.05x	0.9x	-3.63x	-2.3x
Capitalization / Revenue	1.94x	1.43x	1.51x	1.49x	2.09x	2.36x	2.49x	2.51x
EV / Revenue	2.43x	1.43x	1.97x	2.09x	2.78x	3.08x	3.26x	3.31x
EV / EBITDA	8.75x	3.14x	5.39x	5.23x	6.76x	8.67x	9.19x	9.51x
EV / EBIT	34.4x	4.05x	7.96x	7.7x	11.6x	16.7x	18x	18.8x
EV / FCF	20.2x	-	7.25x	10.2x	36.7x	28.7x	44.2x	34.7x
FCF Yield	4.95%	-	13.8%	9.77%	2.72%	3.49%	2.26%	2.88%
Dividend per Share ²	44	-	52	47	47	46.31	48.57	43.48
Rate of return	5.32%	-	5.43%	4.91%	3.63%	3.32%	3.48%	3.12%
EPS ²	18.3	150.5	55	55.8	52.4	64.62	60.51	53.74
Distribution rate	240%	-	94.5%	84.2%	89.7%	71.7%	80.3%	80.9%
Net sales ¹	227,793	288,485	340,585	344,709	333,388	317,493	301,224	297,875
EBITDA ¹	63,240	131,568	124,839	137,462	137,038	112,651	106,847	103,773
EBIT ¹	16,098	101,927	84,512	93,443	80,145	58,618	54,622	52,345
Net income ¹	9,791	80,786	29,524	29,933	28,107	34,545	32,441	29,551
Net Debt ¹	110,700	-	158,018	205,825	231,490	227,460	232,963	237,774
Reference price ²	827.00	770.00	958.50	957.00	1,295.00	1,395.00	1,395.00	1,395.00
Nbr of stocks (in thousands)	535,474	536,731	536,810	536,810	536,810	536,810	-	-
Announcement Date	3/15/22	3/21/23	3/21/24	3/13/25	3/12/26	-	-	-

¹CZK in Million²CZK

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.($)
CEZ,	21.59x	3.08x	8.67x	3.32%	35.83B
GE VERNOVA INC.	31.11x	5.24x	38.15x	0.21%	255B
NEXTERA ENERGY	20.44x	8.96x	15.48x	2.99%	172B
IBERDROLA, S.A.	19.87x	4.09x	11.28x	3.6%	152B
ENEL S.P.A.	12.33x	1.82x	6.48x	5.74%	103B
CONSTELLATION ENERGY CORPORATION	22.41x	3.44x	13.97x	0.6%	101B
SOUTHERN COMPANY	19.5x	5.76x	12.64x	3.48%	100B
DUKE ENERGY CORPORATION	17.7x	5.52x	11.12x	3.65%	93.11B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.17x	5.11x	12.34x	3.12%	67.14B
DOMINION ENERGY, INC.	17.95x	6.14x	12.89x	4.15%	56.61B
Average	20.21x	4.92x	14.30x	3.09%	113.55B
Weighted average by Cap.	21.73x	5.22x	17.92x	2.66%