|
Market Closed -
Wiener Boerse
11:35:26 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 29.05 EUR | +2.11% |
|
-1.19% | +7.00% |
Company Valuation: EVN AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,088 | 3,036 | 4,509 | 5,054 | 4,172 | 5,180 | - | - |
| Change | - | -25.73% | 48.51% | 12.09% | -17.46% | 24.16% | - | - |
| Enterprise Value (EV) 1 | 4,902 | 4,272 | 5,619 | 5,917 | 5,118 | 6,414 | 6,554 | 6,918 |
| Change | - | -12.84% | 31.52% | 5.31% | -13.51% | 25.32% | 2.19% | 5.55% |
| P/E | 12.5x | 14.4x | 8.52x | 10.7x | 9.55x | 10.6x | 11.8x | 11.3x |
| PBR | 0.65x | 0.43x | 0.73x | 0.79x | 0.66x | 0.78x | 0.73x | 0.68x |
| PEG | - | -0.4x | 0x | -1x | -1.27x | 0.9x | -1.1x | 2.64x |
| Capitalization / Revenue | 1.71x | 0.75x | 1.2x | 1.55x | 1.39x | 1.73x | 1.64x | 1.57x |
| EV / Revenue | 2.05x | 1.05x | 1.49x | 1.82x | 1.71x | 2.14x | 2.08x | 2.1x |
| EV / EBITDA | 5.86x | 5.66x | 6.47x | 7.4x | 5.63x | 7.24x | 6.83x | 6.79x |
| EV / EBIT | 12.7x | 12.9x | 10.6x | 13.9x | 10.4x | 13.3x | 12.4x | 12.5x |
| EV / FCF | 13.1x | -10.3x | 22.4x | - | 160x | -54.6x | -35.7x | -61.4x |
| FCF Yield | 7.63% | -9.67% | 4.47% | - | 0.62% | -1.83% | -2.8% | -1.63% |
| Dividend per Share 2 | 0.52 | 0.52 | 1.14 | 0.9 | 0.9 | 0.9167 | 0.95 | 0.9833 |
| Rate of return | 2.27% | 3.05% | 4.51% | 3.17% | 3.85% | 3.16% | 3.27% | 3.38% |
| EPS 2 | 1.83 | 1.18 | 2.97 | 2.65 | 2.45 | 2.753 | 2.467 | 2.572 |
| Distribution rate | 28.4% | 44.1% | 38.4% | 34% | 36.7% | 33.3% | 38.5% | 38.2% |
| Net sales 1 | 2,395 | 4,062 | 3,769 | 3,257 | 3,000 | 2,999 | 3,157 | 3,297 |
| EBITDA 1 | 836.5 | 754.8 | 869 | 799.4 | 909.1 | 885.8 | 959.1 | 1,019 |
| EBIT 1 | 386.4 | 331.6 | 528.5 | 426.2 | 490.9 | 483.7 | 526.9 | 555.2 |
| Net income 1 | 325.3 | 209.6 | 529.7 | 471.7 | 436.7 | 490.9 | 444.3 | 457.5 |
| Net Debt 1 | 813.8 | 1,236 | 1,110 | 863.1 | 945.9 | 1,234 | 1,374 | 1,738 |
| Reference price 2 | 22.95 | 17.04 | 25.30 | 28.35 | 23.40 | 29.05 | 29.05 | 29.05 |
| Nbr of stocks (in thousands) | 178,138 | 178,181 | 178,219 | 178,279 | 178,279 | 178,306 | - | - |
| Announcement Date | 12/16/21 | 12/15/22 | 12/14/23 | 12/13/24 | 12/16/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.33x | 2.1x | 7.12x | 3.22% | 5.86B | |
| 28.67x | 4.82x | 35.05x | 0.23% | 235B | |
| 20.13x | 8.89x | 15.15x | 3.04% | 169B | |
| 19.62x | 4.07x | 11.19x | 3.62% | 150B | |
| 12.03x | 1.79x | 6.39x | 5.89% | 100B | |
| 19.23x | 5.72x | 12.54x | 3.53% | 98.87B | |
| 20.45x | 3.19x | 12.95x | 0.66% | 92.08B | |
| 17.46x | 5.48x | 11.04x | 3.7% | 91.83B | |
| 18.74x | 5.05x | 12.2x | 3.19% | 65.66B | |
| 17.82x | 6.11x | 12.84x | 4.18% | 56.18B | |
| Average | 18.45x | 4.72x | 13.65x | 3.13% | 106.49B | |
| Weighted average by Cap. | 20.63x | 5.14x | 17.03x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EVN Stock
- Valuation EVN AG
Select your edition
All financial news and data tailored to specific country editions
