Company Valuation: CMS Energy Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,845 18,382 16,943 19,914 21,281 21,803 - -
Change - -2.46% -7.83% 17.54% 6.86% 2.45% - -
Enterprise Value (EV) 1 30,867 32,527 32,355 36,377 39,670 41,642 44,179 46,774
Change - 5.38% -0.53% 12.43% 9.05% 4.97% 6.09% 5.87%
P/E 14x 22.2x 19.3x 20x 19.8x 19.1x 16.9x 15.6x
PBR 2.94x 2.72x 2.34x 2.49x 2.4x 2.04x 1.92x 1.77x
PEG - -0.6x 3.44x 1.9x 3.3x 6x 1.3x 1.93x
Capitalization / Revenue 2.57x 2.14x 2.27x 2.65x 2.49x 2.47x 2.33x 2.21x
EV / Revenue 4.21x 3.78x 4.34x 4.84x 4.65x 4.72x 4.72x 4.74x
EV / EBITDA 13.7x 13.8x 13.4x 13.3x 13.1x 12.3x 11.4x 10.8x
EV / EBIT 26.9x 26.6x 26.2x 24.5x 23x 22.7x 18.7x 17.4x
EV / FCF -120x -21.4x -330x -56.1x -25x -66.3x -24.4x -27.9x
FCF Yield -0.83% -4.67% -0.3% -1.78% -4.01% -1.51% -4.09% -3.58%
Dividend per Share 2 1.74 1.84 1.95 2.06 2.17 2.285 2.4 2.533
Rate of return 2.67% 2.91% 3.36% 3.09% 3.1% 3.29% 3.45% 3.64%
EPS 2 4.66 2.85 3.01 3.33 3.53 3.642 4.118 4.45
Distribution rate 37.3% 64.6% 64.8% 61.9% 61.5% 62.7% 58.3% 56.9%
Net sales 1 7,329 8,596 7,462 7,515 8,539 8,829 9,355 9,865
EBITDA 1 2,260 2,350 2,415 2,727 3,033 3,394 3,890 4,341
EBIT 1 1,146 1,224 1,235 1,487 1,727 1,838 2,369 2,688
Net income 1 1,348 827 877 993 1,061 1,103 1,299 1,467
Net Debt 1 12,022 14,145 15,412 16,463 18,389 19,838 22,376 24,971
Reference price 2 65.05 63.33 58.07 66.65 69.93 69.52 69.52 69.52
Nbr of stocks (in thousands) 289,697 290,252 291,764 298,785 304,320 313,626 - -
Announcement Date 2/3/22 2/2/23 2/1/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.73x4.67x12.15x3.35% 21.39B
13.74x5.87x12.46x4.02% 82.81B
12.21x1.41x7.34x6.07% 63.59B
16.18x6.42x14.2x3.12% 55.37B
17.16x1.19x9.8x3.15% 54.74B
19.36x2.71x9.02x2.25% 46.14B
16.27x4.94x9.5x4.55% 36.89B
17.17x4.82x12.64x3.71% 36.12B
62.66x17.8x34.77x0.28% 32.3B
13.78x1.99x7.37x6.03% 31.09B
Average 20.73x 5.18x 12.92x 3.65% 46.04B
Weighted average by Cap. 18.93x 4.81x 12.29x 3.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CMS Energy Corporation

Historical PBR trend

Valuation ratios - PBR - CMS Energy Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CMS Energy Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CMS Energy Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - CMS Energy Corporation
  1. Stock Market
  2. Stocks
  3. CMS Stock
  4. Valuation CMS Energy Corporation