Valuation EDP Renewables, S.A. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:59:53 2026-07-27 EDT			5-day change	1st Jan Change
31.55 ^USD	-5.82%		-5.82%	+5.37%

07-29	Portugal's EDP posts flat H1 recurring profit, beats forecasts	RE
07-29	Renewables firm EDPR's recurring first-half profit jumps 33%, driven by US business	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,036	19,768	18,969	10,440	12,654	14,042	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	10.96%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	21,956	21,422	20,787
Change	-	-20.2%	25.32%	-24.44%	10.88%	5.79%	-2.43%	-2.97%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	30.5x	27.7x	24.5x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.25x	1.2x	1.16x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	2.81x	1.9x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.1x	5.02x	4.87x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	7.98x	7.66x	7.21x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10.3x	10x	9.32x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	18.6x	17.8x	16.3x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	45.5x	21.5x	30.3x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.2%	4.66%	3.3%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1727	0.1854	0.211
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.29%	1.39%	1.58%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.4384	0.4816	0.5443
Distribution rate	12.9%	-	85.7%	-37%	38.1%	39.4%	38.5%	38.8%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,751	2,797	2,885
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,132	2,143	2,231
EBIT ¹	1,151	1,412	875	-9.16	958	1,183	1,202	1,273
Net income ¹	655	616.2	309	-556.2	216	461.4	504.9	580.2
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,914	7,380	6,745
Reference price ²	21.90	20.58	18.52	10.04	12.04	13.36	13.36	13.36
Nbr of stocks (in thousands)	960,558	960,558	1,023,978	1,039,856	1,051,033	1,051,033	-	-
Announcement Date	2/16/22	3/1/23	2/28/24	2/26/25	2/25/26	-	-	-

¹EUR in Million²EUR

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.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.88x	9.71x	13.62x	2.39%	27.44B
ADANI GREEN ENERGY LIMITED	72.84x	18.67x	22.3x	-.--%	23.76B
ENGIE BRASIL ENERGIA S.A.	11.34x	5.66x	9.26x	3.87%	8.3B
NORTHLAND POWER INC.	18.32x	4.62x	7.98x	3.31%	4.03B
CLEARWAY ENERGY, INC.	-32.46x	7.22x	8.71x	5.98%	3.81B
Average	18.18x	9.17x	12.37x	3.11%	13.47B
Weighted average by Cap.	34.86x	11.93x	15.53x	1.99%