Valuation Endesa, S.A. Xetra

Stocks

Market Closed - Xetra Other stock markets 03:39:01 2026-06-18 EDT			5-day change	1st Jan Change
37.72 ^EUR	+0.86%		-0.42%	+22.87%

05-20	Spanish stocks - Factors to watch on May 20	RE
05-07	Enel reports rise in Q1 core profit, readies Brazil defence action	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	39,687	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	24.4%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	31,903	50,664	52,353	53,355
Change	-	-4.9%	1.38%	4.47%	1.98%	58.8%	3.34%	1.91%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	16.6x	16.2x	15.9x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.38x	4.23x	4x
PEG	-	0.1x	-0.4x	0x	0.8x	1.94x	6.58x	8.4x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.84x	1.85x	1.84x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.49x	2.35x	2.45x	2.48x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	5.54x	8.45x	8.62x	8.58x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	9.58x	14x	14.3x	14.3x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	14.5x	32x	40.9x	36.7x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	6.92%	3.12%	2.45%	2.72%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.634	1.715	1.773
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.32%	4.53%	4.68%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.28	2.336	2.38
Distribution rate	106%	66.1%	143%	74%	62.9%	71.7%	73.4%	74.5%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	21,549	21,402	21,550
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	5,997	6,071	6,221
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,616	3,660	3,743
Net income ¹	1,435	2,541	742	1,888	2,198	2,365	2,372	2,397
Net Debt ¹	9,675	10,869	10,405	9,298	-	10,976	12,666	13,667
Reference price ²	20.20	17.64	18.46	20.77	30.63	37.87	37.87	37.87
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE VERNOVA INC.	34.16x	6.02x	44.06x	0.19%	282B
NEXTERA ENERGY	21.42x	9.08x	14.95x	2.89%	179B
IBERDROLA, S.A.	20.69x	4.27x	11.59x	3.51%	160B
ENEL S.P.A.	13.74x	1.96x	6.87x	5.21%	115B
SOUTHERN COMPANY	20.81x	5.9x	13.03x	3.28%	104B
DUKE ENERGY CORPORATION	18.33x	5.61x	11.19x	3.54%	96.46B
CONSTELLATION ENERGY CORPORATION	22x	3.31x	13.02x	0.64%	95.41B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.11x	5.18x	12.44x	3.01%	69.79B
DOMINION ENERGY, INC.	18.89x	6.31x	13.51x	3.93%	59.82B
Average	21.13x	5.29x	15.63x	2.91%	129.06B
Weighted average by Cap.	23.18x	5.54x	19.88x	2.51%