Valuation EDP Renewables, S.A. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:47 2026-07-01 EDT			5-day change	1st Jan Change
14.20 ^EUR	+0.21%		+4.65%	+19.38%

06-29	CaixaBank BPI Upgrades EDP Renewables to Buy, Raises PT	MT
06-25	EDP says independent board shields it from scrutiny over Chinese stake	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	14,935	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	18.02%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	22,596	22,252	21,813
Change	-	-20.2%	25.32%	-24.44%	10.88%	8.87%	-1.52%	-1.97%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	33x	30x	26.7x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.32x	1.28x	1.23x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	3x	2.2x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.43x	5.33x	5.19x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	8.22x	7.94x	7.58x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10.8x	10.5x	9.91x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	19.5x	18.7x	17.5x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	46.8x	22.3x	31.8x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.14%	4.49%	3.14%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1711	0.1864	0.2117
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.2%	1.31%	1.49%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.4311	0.4743	0.5331
Distribution rate	12.9%	-	85.7%	-37%	38.1%	39.7%	39.3%	39.7%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,749	2,804	2,877
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,100	2,122	2,202
EBIT ¹	1,151	1,412	875	-9.16	958	1,160	1,187	1,249
Net income ¹	655	616.2	309	-556.2	216	462.6	514	593.7
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,660	7,317	6,878
Reference price ²	21.90	20.58	18.52	10.04	12.04	14.21	14.21	14.21
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADANI GREEN ENERGY LIMITED	77.24x	19.71x	22.85x	-.--%	26B
HUANENG LANCANG RIVER HYDROPOWER INC.	18.62x	9.72x	13.64x	2.38%	24.38B
ENGIE BRASIL ENERGIA S.A.	12.03x	5.53x	8.98x	3.48%	7.68B
CLEARWAY ENERGY, INC.	-41.13x	7.42x	8.96x	5.5%	4.14B
NORTHLAND POWER INC.	17.82x	4.8x	8.18x	3.22%	4.11B
Average	16.91x	9.44x	12.52x	2.92%	13.26B
Weighted average by Cap.	37.05x	12.70x	16.08x	1.82%