Valuation EDP Renewables, S.A.

Stocks

Market Closed - Euronext Lisbonne 11:55:00 2026-10-16 EDT			5-day change	1st Jan Change
12.54 ^EUR	+2.70%		+3.04%	+4.15%

09-21	Ares Infrastructure Equity fund managed by Ares Management Corporation acquired 80% stake in 384 MW California Solar and Storage Portfolio from EDP Renewables, S.A..	CI
09-11	Berenberg Keeps EDP Renováveis at Buy Amid 'Optimism' on Longer-term Growth Prospects	MT

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	13,289	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	5.01%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	21,045	20,643	19,965
Change	-	-20.2%	25.32%	-24.44%	10.88%	1.4%	-1.91%	-3.29%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	26.5x	25.1x	22.4x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.18x	1.12x	1.07x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	4.53x	1.9x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	4.79x	4.72x	4.57x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	7.59x	7.33x	6.87x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	9.69x	9.47x	8.86x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	17.2x	16.7x	15.4x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	45.8x	20.7x	29.4x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.19%	4.82%	3.4%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.179	0.1955	0.2218
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.43%	1.56%	1.77%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.474	0.5003	0.5597
Distribution rate	12.9%	-	85.7%	-37%	38.1%	37.8%	39.1%	39.6%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,772	2,817	2,906
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,171	2,179	2,253
EBIT ¹	1,151	1,412	875	-9.16	958	1,221	1,234	1,294
Net income ¹	655	616.2	309	-556.2	216	489.6	521.3	589.6
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,756	7,354	6,676
Reference price ²	21.90	20.58	18.52	10.04	12.04	12.54	12.54	12.54
Nbr of stocks (in thousands)	960,558	960,558	1,023,978	1,039,856	1,051,033	1,059,699	-	-
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.($)
EDP RENEWABLES, S.A.	25.76x	7.47x	9.53x	1.47%	14.5B
ADANI POWER LIMITED	29.27x	6.94x	18.87x	-.--%	40.01B
NTPC LTD	13.69x	2.71x	10.07x	3.04%	32.21B
CGN POWER CO., LTD.	13.4x	6.3x	13.26x	3.28%	31.41B
HUANENG LANCANG RIVER HYDROPOWER INC.	22.15x	10.91x	15.72x	2.04%	28.89B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	23.19x	7.73x	12.61x	1.66%	28.16B
ADANI GREEN ENERGY LIMITED	77.03x	18.73x	22.06x	-.--%	22.73B
SDIC POWER HOLDINGS CO., LTD	17.1x	4.99x	9.88x	3.25%	19.33B
Average	27.70x	8.22x	14.00x	1.84%	27.15B
Weighted average by Cap.	26.61x	7.95x	14.44x	1.8%