Valuation Endesa, S.A.

Stocks

Market Closed - BME Other stock markets 11:37:34 2026-07-31 EDT			5-day change	1st Jan Change
42.36 ^EUR	+1.58%		+2.92%	+38.30%

07-30	Enel reports 3% rise in H1 core earnings despite drop in Italian hydro power	RE
07-30	GVC Gaesco Valores Downgrades Endesa to Neutral, Lifts PT	MT

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	43,358	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	35.9%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	54,230	55,848	56,857
Change	-	-4.9%	1.38%	4.47%	34.3%	29.08%	2.99%	1.81%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	18.1x	17.9x	17.6x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	5.04x	4.68x	4.41x
PEG	-	0.1x	-0.4x	0x	0.8x	1.6x	16.62x	10.02x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.97x	1.98x	1.97x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.46x	2.55x	2.59x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.95x	9.14x	9.08x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.8x	15.1x	15x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	32.3x	39.1x	39.1x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.1%	2.56%	2.56%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.709	1.748	1.797
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.04%	4.13%	4.24%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.335	2.36	2.401
Distribution rate	106%	66.1%	143%	74%	62.9%	73.2%	74.1%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,023	21,882	21,981
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,059	6,109	6,263
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,675	3,697	3,784
Net income ¹	1,435	2,541	742	1,888	2,198	2,439	2,388	2,410
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,871	12,490	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	42.36	42.36	42.36
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.($)
ENDESA, S.A.	18.14x	2.46x	8.95x	4.04%	49.88B
GE VERNOVA INC.	32.19x	5.45x	39.63x	0.2%	264B
NEXTERA ENERGY	21.59x	9.15x	15.6x	2.84%	181B
IBERDROLA, S.A.	20.31x	4.2x	11.56x	3.52%	154B
ENEL S.P.A.	13.47x	2.03x	6.87x	5.24%	113B
SOUTHERN COMPANY	21.19x	5.98x	13.71x	3.2%	107B
DUKE ENERGY CORPORATION	18.56x	5.64x	11.34x	3.49%	97.78B
CONSTELLATION ENERGY CORPORATION	21.04x	3.26x	12.98x	0.65%	93.83B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.93x	5.22x	12.18x	3%	69.56B
DOMINION ENERGY, INC.	19.23x	6.34x	13.61x	3.86%	60.84B
Average	20.57x	4.97x	14.64x	3%	119.07B
Weighted average by Cap.	22.31x	5.32x	18.27x	2.6%