Valuation Endesa, S.A. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-10 EDT			5-day change	1st Jan Change
39.00 ^EUR	+0.42%		-2.35%	+26.89%

07-10	Endesa Kept at Buy as BofA Notes 'Positive' Drivers in Q2; Price Objective, Forecasts Up	MT
07-03	Spanish stocks - Factors to watch on July 3	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	40,861	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	28.08%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	51,843	53,554	54,529
Change	-	-4.9%	1.38%	4.47%	34.3%	23.4%	3.3%	1.82%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17x	16.7x	16.3x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.55x	4.35x	4.11x
PEG	-	0.1x	-0.4x	0x	0.8x	1.9x	7.75x	7.25x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.87x	1.89x	1.87x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.37x	2.47x	2.5x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.65x	8.83x	8.76x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.3x	14.7x	14.6x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	32.8x	37.5x	37.5x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.05%	2.67%	2.67%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.64	1.719	1.775
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.2%	4.41%	4.55%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.288	2.337	2.389
Distribution rate	106%	66.1%	143%	74%	62.9%	71.7%	73.5%	74.3%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	21,885	21,674	21,841
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	5,991	6,067	6,224
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,621	3,655	3,745
Net income ¹	1,435	2,541	742	1,888	2,198	2,372	2,368	2,401
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,982	12,693	13,667
Reference price ²	20.20	17.64	18.46	20.77	30.63	38.99	38.99	38.99
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.	35.72x	6.27x	45.87x	0.18%	293B
NEXTERA ENERGY	21.97x	9.23x	15.26x	2.8%	183B
IBERDROLA, S.A.	20.73x	4.31x	11.7x	3.48%	159B
ENEL S.P.A.	14.02x	1.99x	6.98x	5.09%	116B
SOUTHERN COMPANY	21.5x	5.98x	13.21x	3.18%	108B
DUKE ENERGY CORPORATION	18.58x	5.65x	11.27x	3.49%	97.82B
CONSTELLATION ENERGY CORPORATION	20.52x	3.15x	12.37x	0.67%	89.77B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.24x	5.34x	12.83x	2.85%	73.69B
DOMINION ENERGY, INC.	19.47x	6.41x	13.73x	3.81%	61.64B
Average	21.53x	5.37x	15.91x	2.84%	131.45B
Weighted average by Cap.	23.82x	5.68x	20.59x	2.45%