|
Market Closed -
Xetra
11:27:55 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 42.26 EUR | -0.49% |
|
-0.59% | +37.65% |
| 09-22 | Spanish stocks - Factors to watch on Sept 22 | RE |
| 09-16 | Portugal's regulator raises power tariffs 2.7%, blames US-Iran conflict | RE |
Company Valuation: Endesa, S.A.
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 | 43,174 | - | - |
| Change | - | -12.7% | 4.67% | 12.52% | 45.11% | 35.33% | - | - |
| Enterprise Value (EV) 1 | 31,060 | 29,537 | 29,945 | 31,284 | 42,013 | 54,092 | 55,643 | 56,673 |
| Change | - | -4.9% | 1.38% | 4.47% | 34.3% | 28.75% | 2.87% | 1.85% |
| 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 | 4.89x | 4.66x | 4.39x |
| PEG | - | 0.1x | -0.4x | 0x | 0.8x | 1.4x | 292.26x | 10.15x |
| Capitalization / Revenue | 1.02x | 0.57x | 0.77x | 1.03x | 1.49x | 1.94x | 2x | 1.99x |
| EV / Revenue | 1.49x | 0.9x | 1.18x | 1.47x | 1.96x | 2.43x | 2.58x | 2.62x |
| EV / EBITDA | 7.26x | 5.31x | 7.93x | 5.91x | 7.3x | 8.94x | 9.12x | 9.08x |
| EV / EBIT | 12.1x | 8.01x | 18.2x | 10.2x | 12.6x | 14.7x | 15.1x | 15x |
| EV / FCF | 57.6x | -64.2x | 12.4x | 18.2x | 19x | 32.2x | 34x | 43.6x |
| FCF Yield | 1.74% | -1.56% | 8.06% | 5.5% | 5.25% | 3.11% | 2.94% | 2.29% |
| Dividend per Share 2 | 1.437 | 1.585 | 1 | 1.318 | 1.32 | 1.681 | 1.751 | 1.8 |
| Rate of return | 7.11% | 8.99% | 5.42% | 6.34% | 4.31% | 3.98% | 4.15% | 4.27% |
| EPS 2 | 1.36 | 2.4 | 0.7 | 1.78 | 2.1 | 2.364 | 2.366 | 2.407 |
| Distribution rate | 106% | 66.1% | 143% | 74% | 62.9% | 71.1% | 74% | 74.8% |
| Net sales 1 | 20,899 | 32,896 | 25,459 | 21,307 | 21,424 | 22,215 | 21,566 | 21,646 |
| EBITDA 1 | 4,278 | 5,565 | 3,777 | 5,293 | 5,756 | 6,048 | 6,101 | 6,244 |
| EBIT 1 | 2,573 | 3,687 | 1,645 | 3,071 | 3,331 | 3,684 | 3,692 | 3,770 |
| Net income 1 | 1,435 | 2,541 | 742 | 1,888 | 2,198 | 2,439 | 2,395 | 2,416 |
| Net Debt 1 | 9,675 | 10,869 | 10,405 | 9,298 | 10,110 | 10,918 | 12,469 | 13,499 |
| Reference price 2 | 20.20 | 17.64 | 18.46 | 20.77 | 30.63 | 42.18 | 42.18 | 42.18 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.11x | 5.25x | 38.18x | 0.21% | 255B | |
| 18.9x | 8.6x | 14.83x | 3.25% | 159B | |
| 20.03x | 4.13x | 11.33x | 3.57% | 150B | |
| 12.25x | 1.82x | 6.45x | 5.79% | 101B | |
| 18.54x | 5.61x | 12.3x | 3.67% | 95.34B | |
| 20.83x | 3.19x | 12.98x | 0.65% | 93.28B | |
| 16.8x | 5.38x | 10.8x | 3.84% | 88.38B | |
| 18.39x | 4.99x | 12.07x | 3.25% | 64.43B | |
| 16.93x | 5.96x | 12.54x | 4.4% | 53.37B | |
| Average | 19.31x | 4.99x | 14.61x | 3.18% | 117.74B | |
| Weighted average by Cap. | 21.20x | 5.15x | 18.15x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ELE Stock
- ENA Stock
- Valuation Endesa, S.A.
Select your edition
All financial news and data tailored to specific country editions
