Valuation EON SE

Equities

Market Closed - Xetra Other stock markets 11:35:26 2026-05-12 EDT			5-day change	1st Jan Change
18.11 ^EUR	-0.77%		-1.20%	+12.31%

05-12	E.ON: E.ON doubles down on UK retail with opportunistic OVO Energy acquisition
05-11	PRESS DIGEST-Financial Times - May 12	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,789	20,045	31,716	29,368	42,136	47,358	-	-
Change	-	-36.94%	58.23%	-7.4%	43.48%	12.39%	-	-
Enterprise Value (EV) ¹	70,562	52,787	69,407	70,435	85,372	90,934	94,484	98,059
Change	-	-25.19%	31.49%	1.48%	21.21%	6.52%	3.9%	3.78%
P/E ratio	6.77x	13.3x	60.8x	6.5x	24.4x	17.3x	15x	14x
PBR	2.64x	1.53x	2.25x	1.65x	2.19x	2.32x	2.16x	2.01x
PEG	-	-0.2x	-0.9x	0x	-0.4x	0.3x	1x	1.84x
Capitalization / Revenue	0.41x	0.17x	0.34x	0.37x	0.54x	0.59x	0.56x	0.55x
EV / Revenue	0.91x	0.46x	0.74x	0.88x	1.08x	1.13x	1.13x	1.15x
EV / EBITDA	8.94x	6.55x	7.41x	7.78x	8.67x	9.56x	8.88x	8.62x
EV / EBIT	14.9x	10.2x	10.9x	12.2x	13.7x	15.3x	13.9x	13.5x
EV / FCF	-102x	9.97x	-90.5x	-38.6x	-56.7x	-42.7x	-55.9x	-72.3x
FCF Yield	-0.98%	10%	-1.11%	-2.59%	-1.76%	-2.34%	-1.79%	-1.38%
Dividend per Share ²	0.49	0.51	0.53	0.55	0.57	0.5902	0.6129	0.6423
Rate of return	4.02%	5.46%	4.36%	4.89%	3.53%	3.26%	3.38%	3.55%
EPS ²	1.8	0.7	0.2	1.73	0.66	1.048	1.204	1.296
Distribution rate	27.2%	72.9%	265%	31.8%	86.4%	56.3%	50.9%	49.6%
Net sales ¹	77,358	115,660	93,686	80,119	78,704	80,549	83,901	85,511
EBITDA ¹	7,889	8,059	9,370	9,049	9,849	9,507	10,637	11,374
EBIT ¹	4,723	5,197	6,387	5,762	6,227	5,932	6,813	7,239
Net income ¹	4,691	1,831	517	4,531	1,734	2,768	3,166	3,385
Net Debt ¹	38,773	32,742	37,691	41,067	43,236	43,576	47,127	50,701
Reference price ²	12.19	9.33	12.15	11.24	16.12	18.11	18.11	18.11
Nbr of stocks (in thousands)	2,607,369	2,147,484	2,610,379	2,611,658	2,613,078	2,614,284	-	-
Announcement Date	3/16/22	3/15/23	3/13/24	2/26/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EON SE	17.42x	1.13x	9.6x	3.23%	56.22B
NATIONAL GRID PLC	16.36x	5.69x	13.23x	3.78%	86.78B
ENGIE	14.49x	1.55x	8.14x	5.06%	78.7B
ABU DHABI NATIONAL ENERGY COMPANY	36.72x	5.56x	15.67x	1.7%	71.93B
SEMPRA	18.42x	6.72x	14.95x	2.84%	60.68B
RWE AG	21.97x	2.62x	10.06x	2.2%	49.65B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.87x	5.02x	12.94x	3.45%	38.71B
ACWA POWER COMPANY	56.29x	21.43x	33.51x	0.44%	40.82B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.26x	4.9x	9.61x	4.57%	36.75B
VEOLIA ENVIRONNEMENT	15.39x	1.05x	6.51x	4.67%	29.88B
Average	23.12x	5.57x	13.42x	3.19%	55.01B
Weighted average by Cap.	22.61x	5.27x	13.23x	3.22%