Valuation CEZ,

Stocks

End-of-day quote Prague S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
1,150.00 ^CZK	-4.09%		-7.78%	-11.20%

06-01	CEZ shareholders approve carving out distribution as lead-up to sale, share buyback	RE
05-27	CEZ: Skoda JS to become one of two suppliers of key components for small modular reactors from Rolls-Royce SMR	RE

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	637,731	-	-
Change	-	-6.67%	24.5%	-0.16%	35.32%	-8.26%	-	-
Enterprise Value (EV) ¹	553,537	413,283	672,551	719,552	926,659	859,741	868,154	866,331
Change	-	-25.34%	62.73%	6.99%	28.78%	-7.22%	0.98%	-0.21%
P/E	45.2x	5.12x	17.4x	17.2x	24.7x	18.2x	19.9x	22.7x
PBR	2.76x	-	2.11x	2.15x	2.88x	2.51x	2.43x	2.43x
PEG	-	0x	-0.3x	11.83x	-4.05x	0.7x	-2.35x	-1.8x
Capitalization / Revenue	1.94x	1.43x	1.51x	1.49x	2.09x	2.08x	2.15x	2.22x
EV / Revenue	2.43x	1.43x	1.97x	2.09x	2.78x	2.8x	2.93x	3.01x
EV / EBITDA	8.75x	3.14x	5.39x	5.23x	6.76x	7.69x	8.19x	8.41x
EV / EBIT	34.4x	4.05x	7.96x	7.7x	11.6x	14.9x	16x	16.8x
EV / FCF	20.2x	-	7.25x	10.2x	36.7x	25.5x	47.4x	28.8x
FCF Yield	4.95%	-	13.8%	9.77%	2.72%	3.93%	2.11%	3.47%
Dividend per Share ²	44	-	52	47	47	51.22	44.85	39.27
Rate of return	5.32%	-	5.43%	4.91%	3.63%	4.31%	3.77%	3.31%
EPS ²	18.3	150.5	55	55.8	52.4	65.38	59.85	52.34
Distribution rate	240%	-	94.5%	84.2%	89.7%	78.3%	74.9%	75%
Net sales ¹	227,793	288,485	340,585	344,709	333,388	306,585	296,385	287,588
EBITDA ¹	63,240	131,568	124,839	137,462	137,038	111,816	105,937	102,989
EBIT ¹	16,098	101,927	84,512	93,443	80,145	57,756	54,257	51,592
Net income ¹	9,791	80,786	29,524	29,933	28,107	35,521	31,530	27,632
Net Debt ¹	110,700	-	158,018	205,825	231,490	222,010	230,423	228,600
Reference price ²	827.00	770.00	958.50	957.00	1,295.00	1,188.00	1,188.00	1,188.00
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,	18.17x	2.8x	7.69x	4.31%	30.24B
GE VERNOVA INC.	36.14x	6.38x	46.69x	0.18%	298B
NEXTERA ENERGY	21.67x	9.14x	15.06x	2.85%	181B
IBERDROLA, S.A.	20.82x	4.29x	11.65x	3.49%	159B
ENEL S.P.A.	13.82x	1.97x	6.89x	5.18%	114B
SOUTHERN COMPANY	20.94x	5.92x	13.07x	3.26%	105B
CONSTELLATION ENERGY CORPORATION	22.37x	3.34x	13.38x	0.62%	97.87B
DUKE ENERGY CORPORATION	18.35x	5.62x	11.2x	3.54%	96.56B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.02x	5.16x	12.41x	3.03%	69.48B
DOMINION ENERGY, INC.	19x	6.33x	13.55x	3.9%	60.17B
Average	21.13x	5.09x	15.16x	3.04%	121.22B
Weighted average by Cap.	23.79x	5.59x	20.60x	2.51%