Valuation EDP Renováveis, S.A. Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

07-14	Barclays Expects 'Solid' Q2 Results for EDP Renováveis	MT
06-29	CaixaBank BPI Upgrades EDP Renewables to Buy, Raises PT	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	14,693	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	16.11%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	22,722	22,089	21,558
Change	-	-20.2%	25.32%	-24.44%	10.88%	9.48%	-2.79%	-2.4%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	32.3x	29.1x	25.7x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.3x	1.25x	1.21x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	2.6x	2x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.35x	5.25x	5.1x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	8.27x	7.9x	7.48x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10.7x	10.3x	9.68x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	19.5x	18.5x	17x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	47.1x	22.1x	31.4x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.13%	4.52%	3.18%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1708	0.1852	0.211
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.22%	1.33%	1.51%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.4325	0.481	0.5441
Distribution rate	12.9%	-	85.7%	-37%	38.1%	39.5%	38.5%	38.8%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,747	2,797	2,884
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,117	2,138	2,227
EBIT ¹	1,151	1,412	875	-9.16	958	1,165	1,197	1,268
Net income ¹	655	616.2	309	-556.2	216	463.1	512.4	592
Net Debt ¹	3,736	-	5,805	8,278	8,100	8,029	7,395	6,864
Reference price ²	21.90	20.58	18.52	10.04	12.04	13.98	13.98	13.98
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.	20.55x	9.6x	13.47x	2.43%	26.99B
ADANI GREEN ENERGY LIMITED	83.05x	20.72x	24.02x	-.--%	27.51B
ENGIE BRASIL ENERGIA S.A.	11.14x	5.18x	8.47x	3.87%	7.27B
NORTHLAND POWER INC.	18.3x	4.79x	8.16x	3.25%	4.12B
CLEARWAY ENERGY, INC.	-42.92x	7.43x	8.98x	5.46%	4.17B
Average	18.02x	9.54x	12.62x	3%	14.01B
Weighted average by Cap.	40.20x	13.10x	16.51x	1.85%