Valuation Endesa, S.A. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 09:25:01 2026-07-28 EDT			5-day change	1st Jan Change
20.20 ^EUR	-1.94%		+1.00%	+39.31%

07-27	The IBEX 35 clings to Middle East optimism as investors await earnings and the Fed	RE
07-15	The IBEX 35 opens lower, with geopolitics and the Fed in focus	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,385	18,668	19,540	21,986	31,903	42,863	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	34.35%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,800	55,480	56,516
Change	-	-4.9%	1.38%	4.47%	34.3%	28.05%	3.12%	1.87%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.8x	17.5x	17.1x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.77x	4.56x	4.32x
PEG	-	0.1x	-0.4x	0x	0.8x	1.92x	9.38x	7.19x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.96x	1.97x	1.96x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.46x	2.55x	2.58x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.96x	9.14x	9.07x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.9x	15.2x	15.1x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	34x	38.8x	38.8x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	2.94%	2.57%	2.57%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.638	1.716	1.774
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4%	4.2%	4.34%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.295	2.337	2.393
Distribution rate	106%	66.1%	143%	74%	62.9%	71.4%	73.4%	74.1%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	21,903	21,722	21,909
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,002	6,071	6,231
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,622	3,653	3,745
Net income ¹	1,435	2,541	742	1,888	2,198	2,379	2,372	2,410
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,937	12,617	13,654
Reference price ²	20.20	17.64	18.46	20.77	30.63	40.90	40.90	40.90
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,047,992	-	-
Announcement Date	2/22/22	2/24/23	2/28/24	2/22/25	2/23/26	-	-	-

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.($)
GE VERNOVA INC.	32.4x	5.49x	39.9x	0.2%	265B
NEXTERA ENERGY	22.04x	9.31x	16.09x	2.77%	185B
IBERDROLA, S.A.	20.61x	4.21x	11.64x	3.42%	154B
ENEL S.P.A.	13.81x	1.97x	6.93x	5.17%	114B
SOUTHERN COMPANY	21.54x	6.01x	13.28x	3.15%	109B
DUKE ENERGY CORPORATION	19.06x	5.72x	11.5x	3.4%	100B
CONSTELLATION ENERGY CORPORATION	22.02x	3.35x	13.1x	0.63%	96.42B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.88x	5.34x	12.73x	2.89%	72.69B
DOMINION ENERGY, INC.	19.53x	6.28x	13.74x	3.8%	61.8B
Average	21.32x	5.30x	15.44x	2.83%	128.76B
Weighted average by Cap.	22.90x	5.51x	18.81x	2.48%