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

Stocks

Real-time Estimate Tradegate 11:39:37 2026-09-02 EDT			5-day change	1st Jan Change
41.14 ^EUR	-2.08%		0.00%	+36.68%

08-26	The IBEX 35 rises as investors await Nvidia and the US PCE	RE
08-14	Spain Extends the Operating Life of the Almaraz Nuclear Power Plant Until 2030	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	43,010	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	34.81%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,878	55,480	56,509
Change	-	-4.9%	1.38%	4.47%	34.3%	28.24%	2.97%	1.86%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.8x	17.8x	17.5x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	5x	4.64x	4.38x
PEG	-	0.1x	-0.4x	0x	0.8x	1.4x	1,137.48x	9.91x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.94x	1.99x	1.99x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.43x	2.57x	2.61x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.88x	9.09x	9.05x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.6x	15x	15x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	32.1x	33.9x	43.5x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.12%	2.95%	2.3%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.714	1.751	1.8
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.08%	4.17%	4.28%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.364	2.365	2.407
Distribution rate	106%	66.1%	143%	74%	62.9%	72.5%	74%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,215	21,562	21,646
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,064	6,100	6,244
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,684	3,691	3,770
Net income ¹	1,435	2,541	742	1,888	2,198	2,474	2,393	2,416
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,868	12,469	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	42.02	42.02	42.02
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.	29.23x	4.91x	35.9x	0.22%	239B
NEXTERA ENERGY	20.6x	9x	15.39x	2.97%	173B
IBERDROLA, S.A.	19.65x	4.05x	11.15x	3.65%	150B
ENEL S.P.A.	12.74x	1.86x	6.6x	5.57%	106B
SOUTHERN COMPANY	19.71x	5.8x	12.66x	3.43%	101B
CONSTELLATION ENERGY CORPORATION	22.06x	3.4x	13.78x	0.61%	99.32B
DUKE ENERGY CORPORATION	17.85x	5.54x	11.17x	3.62%	93.87B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.11x	5.1x	12.32x	3.13%	66.94B
DOMINION ENERGY, INC.	18.52x	6.23x	13.09x	4.02%	58.38B
Average	19.94x	5.10x	14.67x	3.02%	120.89B
Weighted average by Cap.	21.21x	5.22x	17.38x	2.66%