Valuation EON SE

Equities

Real-time Estimate Tradegate Other stock markets 03:32:55 2024-09-11 EDT			5-day change	1st Jan Change
13.36 ^EUR	-0.79%		+3.50%	+10.74%

09-10	Ramelow again intervenes against power line	DP
09-05	E.ON: 300 km eTruckathon in Germany	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	24,833	23,633	31,789	20,045	31,716	35,179	-	-
Change	-	-4.83%	34.51%	-36.94%	58.23%	10.92%	-	-
Enterprise Value (EV) ¹	53,690	64,369	70,562	52,787	69,407	75,732	78,334	81,498
Change	-	19.89%	9.62%	-25.19%	31.49%	9.11%	3.44%	4.04%
P/E ratio	14x	23.2x	6.77x	13.3x	60.8x	12x	12.9x	12.7x
PBR	2.74x	4.8x	2.64x	1.53x	2.25x	2.27x	1.96x	1.85x
PEG	-	-0.5x	0x	-0.2x	-0.9x	0x	-1.87x	10.13x
Capitalization / Revenue	0.6x	0.39x	0.41x	0.17x	0.34x	0.38x	0.39x	0.38x
EV / Revenue	1.29x	1.06x	0.91x	0.46x	0.74x	0.83x	0.87x	0.88x
EV / EBITDA	9.66x	9.32x	8.94x	6.55x	7.41x	8.48x	8.53x	8.52x
EV / EBIT	16.6x	17x	14.9x	10.2x	10.9x	13.1x	13.5x	13.7x
EV / FCF	-195x	56.4x	-102x	9.97x	-90.5x	-85.6x	-86.2x	-68.7x
FCF Yield	-0.51%	1.77%	-0.98%	10%	-1.11%	-1.17%	-1.16%	-1.45%
Dividend per Share ²	0.46	0.47	0.49	0.51	0.53	0.5504	0.5721	0.5967
Rate of return	4.83%	5.19%	4.02%	5.46%	4.36%	4.09%	4.25%	4.43%
EPS ²	0.68	0.39	1.8	0.7	0.2	1.125	1.047	1.06
Distribution rate	67.6%	121%	27.2%	72.9%	265%	48.9%	54.6%	56.3%
Net sales ¹	41,484	60,944	77,358	115,660	93,686	91,680	89,740	92,610
EBITDA ¹	5,558	6,905	7,889	8,059	9,370	8,930	9,188	9,562
EBIT ¹	3,235	3,776	4,723	5,197	6,387	5,787	5,819	5,963
Net income ¹	1,566	1,017	4,691	1,831	517	2,900	2,670	2,713
Net Debt ¹	28,857	40,736	38,773	32,742	37,691	40,553	43,155	46,319
Reference price ²	9.52	9.06	12.19	9.33	12.15	13.47	13.47	13.47
Nbr of stocks (in thousands)	2,607,369	2,607,369	2,607,369	2,147,484	2,610,379	2,611,658	-	-
Announcement Date	20-03-25	21-03-24	22-03-16	23-03-15	24-03-13	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EON SE	11.98x	0.83x	8.48x	+4.09%	38.78B
ABU DHABI NATIONAL ENERGY COMPANY	38.14x	-	-	-	81.73B
ACWA POWER COMPANY	174.29x	47.84x	86.3x	+0.13%	79.27B
NATIONAL GRID PLC	14.87x	4.64x	12.45x	+4.46%	66.56B
SEMPRA	17.1x	5.52x	14.78x	+3.04%	51.97B
ENGIE	7.62x	0.97x	5.32x	+8.48%	42.62B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	22.04x	5.83x	14.99x	+2.98%	40.18B
RWE AG	11.69x	1.25x	6.38x	+3.30%	27.15B
PPL CORPORATION	22.26x	4.94x	11.32x	+3.20%	23.73B
Average	35.55x	8.98x	20.00x	+3.71%	50.22B
Weighted average by Cap.	47.20x	13.09x	27.11x	+3.43%