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

Stocks

Real-time Estimate Tradegate Other stock markets 06:57:35 2026-08-11 EDT			5-day change	1st Jan Change
41.86 ^EUR	-0.78%		+1.78%	+37.69%

08-06	The IBEX 35 extends its winning streak on hopes of a deal between the US and Iran	RE
08-05	The IBEX 35 tops 20,100 points as investors watch the tech sector and geopolitics	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	42,693	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	33.82%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,562	55,181	56,190
Change	-	-4.9%	1.38%	4.47%	34.3%	27.49%	3.02%	1.83%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.7x	17.6x	17.2x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.96x	4.61x	4.35x
PEG	-	0.1x	-0.4x	0x	0.8x	1.4x	27.46x	8.3x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.92x	1.95x	1.94x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.41x	2.52x	2.56x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.83x	9.03x	8.97x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.6x	14.9x	14.8x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	31.9x	38.6x	38.6x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.14%	2.59%	2.59%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.708	1.748	1.797
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.1%	4.19%	4.31%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.358	2.373	2.422
Distribution rate	106%	66.1%	143%	74%	62.9%	72.5%	73.7%	74.2%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,215	21,882	21,981
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,064	6,109	6,263
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,680	3,697	3,784
Net income ¹	1,435	2,541	742	1,888	2,198	2,464	2,402	2,433
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,869	12,488	13,497
Reference price ²	20.20	17.64	18.46	20.77	30.63	41.71	41.71	41.71
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,023,564	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE VERNOVA INC.	32.12x	5.46x	39.97x	0.2%	264B
NEXTERA ENERGY	21.04x	9.09x	15.45x	2.91%	177B
IBERDROLA, S.A.	20.22x	4.2x	11.52x	3.53%	154B
ENEL S.P.A.	13.68x	1.94x	6.89x	5.17%	114B
SOUTHERN COMPANY	20.37x	5.89x	13.06x	3.31%	105B
CONSTELLATION ENERGY CORPORATION	21.2x	3.22x	13.64x	0.63%	95.82B
DUKE ENERGY CORPORATION	18.02x	5.56x	11.12x	3.61%	94.49B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.15x	5.04x	12.17x	3.14%	66.87B
DOMINION ENERGY, INC.	18.67x	6.21x	13.32x	3.98%	59.06B
Average	20.50x	5.18x	15.24x	2.94%	125.54B
Weighted average by Cap.	22.24x	5.37x	18.73x	2.56%