Valuation Endesa, S.A.

Stocks

Market Closed - BME Other stock markets 11:36:49 2026-06-19 EDT			5-day change	1st Jan Change
38.03 ^EUR	+0.42%		-0.47%	+24.16%

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	39,855	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	24.92%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	31,903	50,831	52,521	53,522
Change	-	-4.9%	1.38%	4.47%	1.98%	59.33%	3.32%	1.91%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	16.7x	16.3x	16x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.4x	4.24x	4.02x
PEG	-	0.1x	-0.4x	0x	0.8x	1.95x	6.62x	8.45x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.85x	1.86x	1.85x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.49x	2.36x	2.45x	2.48x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	5.54x	8.48x	8.65x	8.6x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	9.58x	14.1x	14.3x	14.3x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	14.5x	32.2x	41x	36.9x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	6.92%	3.11%	2.44%	2.71%
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%	4.3%	4.51%	4.66%
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	38.03	38.03	38.03
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.($)
ENDESA, S.A.	16.68x	2.36x	8.48x	4.3%	45.71B
GE VERNOVA INC.	36.14x	6.38x	46.69x	0.18%	298B
NEXTERA ENERGY	21.67x	9.14x	15.06x	2.85%	181B
IBERDROLA, S.A.	20.82x	4.29x	11.65x	3.49%	159B
ENEL S.P.A.	13.82x	1.97x	6.89x	5.18%	114B
SOUTHERN COMPANY	20.94x	5.92x	13.07x	3.26%	105B
CONSTELLATION ENERGY CORPORATION	22.37x	3.34x	13.38x	0.62%	97.87B
DUKE ENERGY CORPORATION	18.35x	5.62x	11.2x	3.54%	96.56B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.02x	5.16x	12.41x	3.03%	69.48B
DOMINION ENERGY, INC.	19x	6.33x	13.55x	3.9%	60.17B
Average	20.98x	5.05x	15.24x	3.03%	122.77B
Weighted average by Cap.	23.67x	5.54x	20.46x	2.53%