Valuation EON SE

Equities

Market Closed - Xetra Other stock markets 15:54:27 2025-12-15 EST			5-day change	1st Jan Change
15.34 ^EUR	+0.26%		-0.52%	+36.42%

12-15	Germany sticks to uniform electricity bidding zone	DP
12-15	Brunsbüttel nuclear power plant: Second permit for decommissioning granted	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,633	31,789	20,045	31,716	29,368	40,019	-	-
Change	-	34.51%	-36.94%	58.23%	-7.4%	36.27%	-	-
Enterprise Value (EV) ¹	64,369	70,562	52,787	69,407	70,435	84,026	87,445	90,924
Change	-	9.62%	-25.19%	31.49%	1.48%	19.3%	4.07%	3.98%
P/E ratio	23.2x	6.77x	13.3x	60.8x	6.5x	14x	14.9x	12.7x
PBR	4.8x	2.64x	1.53x	2.25x	1.65x	2.1x	2.01x	1.87x
PEG	-	0x	-0.2x	-0.9x	0x	-0.4x	-2.42x	0.7x
Capitalization / Revenue	0.39x	0.41x	0.17x	0.34x	0.37x	0.47x	0.47x	0.45x
EV / Revenue	1.06x	0.91x	0.46x	0.74x	0.88x	1x	1.03x	1.02x
EV / EBITDA	9.32x	8.94x	6.55x	7.41x	7.78x	8.62x	9.13x	8.5x
EV / EBIT	17x	14.9x	10.2x	10.9x	12.2x	13.7x	14.8x	13.4x
EV / FCF	56.4x	-102x	9.97x	-90.5x	-38.6x	-48x	-37.3x	-45.3x
FCF Yield	1.77%	-0.98%	10%	-1.11%	-2.59%	-2.08%	-2.68%	-2.21%
Dividend per Share ²	0.47	0.49	0.51	0.53	0.55	0.57	0.5933	0.6185
Rate of return	5.19%	4.02%	5.46%	4.36%	4.89%	3.71%	3.86%	4.03%
EPS ²	0.39	1.8	0.7	0.2	1.73	1.095	1.028	1.21
Distribution rate	121%	27.2%	72.9%	265%	31.8%	52%	57.7%	51.1%
Net sales ¹	60,944	77,358	115,660	93,686	80,119	84,283	84,752	89,009
EBITDA ¹	6,905	7,889	8,059	9,370	9,049	9,743	9,573	10,698
EBIT ¹	3,776	4,723	5,197	6,387	5,762	6,152	5,899	6,809
Net income ¹	1,017	4,691	1,831	517	4,531	3,045	2,752	3,172
Net Debt ¹	40,736	38,773	32,742	37,691	41,067	44,007	47,426	50,905
Reference price ²	9.06	12.19	9.33	12.15	11.24	15.36	15.36	15.36
Nbr of stocks (in thousands)	2,607,369	2,607,369	2,147,484	2,610,379	2,611,658	2,613,078	-	-
Announcement Date	3/24/21	3/16/22	3/15/23	3/13/24	2/26/25	-	-	-

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	13.92x	0.99x	8.6x	3.74%	46.78B
ABU DHABI NATIONAL ENERGY COMPANY	58.5x	-	-	-	107B
NATIONAL GRID PLC	14.65x	5.13x	12.47x	4.31%	74.12B
ENGIE	11.78x	1.3x	6.55x	6.37%	61.79B
SEMPRA	21.9x	6.91x	16.67x	2.92%	57.76B
ACWA POWER COMPANY	71.14x	22.48x	35.81x	0.57%	39.11B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.91x	5.43x	13.57x	3.19%	39.38B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.25x	5.06x	9.67x	4.52%	37.98B
RWE AG	19.75x	1.86x	8.99x	2.75%	36.46B
Average	27.53x	6.15x	14.04x	3.54%	55.65B
Weighted average by Cap.	29.79x	5.74x	13.53x	3.75%