Valuation Iren SpA London S.E.

Stocks

Real-time Estimate Tradegate 06:49:29 2026-09-10 EDT			5-day change	1st Jan Change
2.489 ^EUR	-0.12%		+2.98%	-2.47%

09-09	Oil drives sell-off, Brent back in triple digits	AN
08-10	Markets lack momentum, STM tops the board, utilities slide	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,405	1,884	2,532	2,462	3,280	3,182	-	-
Change	-	-44.69%	34.4%	-2.74%	33.19%	-2.97%	-	-
Enterprise Value (EV) ¹	6,311	5,231	6,463	6,545	7,502	7,509	7,638	7,758
Change	-	-17.12%	23.57%	1.26%	14.62%	0.1%	1.72%	1.56%
P/E	11.1x	8.16x	9.87x	9.6x	11.1x	10.5x	10x	9.31x
PBR	1.32x	0.69x	0.78x	0.75x	0.9x	0.93x	0.9x	0.86x
PEG	-	-0.3x	0.9x	-	0.7x	3.73x	2.13x	1.23x
Capitalization / Revenue	0.69x	0.24x	0.39x	0.41x	0.5x	0.46x	0.46x	0.45x
EV / Revenue	1.27x	0.67x	1x	1.08x	1.14x	1.08x	1.09x	1.1x
EV / EBITDA	6.32x	4.96x	5.4x	5.14x	5.54x	5.38x	5.22x	5.12x
EV / EBIT	13.9x	11.3x	13.9x	12.6x	14.2x	13.4x	12.6x	12.1x
EV / FCF	32.8x	28.2x	-34.7x	25.9x	49.2x	66.5x	52.8x	61.4x
FCF Yield	3.05%	3.55%	-2.88%	3.86%	2.03%	1.5%	1.89%	1.63%
Dividend per Share ²	0.105	-	0.1188	0.1283	0.1386	0.1497	0.1617	0.1697
Rate of return	3.96%	-	6.02%	6.69%	5.42%	6.04%	6.52%	6.84%
EPS ²	0.24	0.18	0.2	0.2	0.23	0.2365	0.2476	0.2664
Distribution rate	43.8%	-	59.4%	64.2%	60.3%	63.3%	65.3%	63.7%
Net sales ¹	4,956	7,863	6,490	6,043	6,574	6,927	6,977	7,029
EBITDA ¹	998	1,055	1,197	1,274	1,353	1,395	1,463	1,514
EBIT ¹	454	464	464.6	519.7	530	562	607.8	640.2
Net income ¹	303.1	226	254.8	268.5	300.5	308.3	320.1	345.6
Net Debt ¹	2,906	3,347	3,932	4,083	4,222	4,327	4,456	4,576
Reference price ²	2.654	1.468	1.973	1.919	2.556	2.480	2.480	2.480
Nbr of stocks (in thousands)	1,283,076	1,283,076	1,283,076	1,283,076	1,283,076	1,283,076	-	-
Announcement Date	3/29/22	3/23/23	3/28/24	4/3/25	3/23/26	-	-	-

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.($)
NATIONAL GRID PLC	12.74x	5.55x	11.79x	4.37%	76.6B
ENGIE	12.79x	1.44x	7.53x	5.86%	67.97B
SEMPRA	16.89x	6.45x	14.58x	3.1%	55.59B
EON SE	16.06x	1.12x	9.35x	3.35%	53.5B
RWE AG	20.02x	2.71x	9.37x	2.18%	49.76B
ACWA POWER COMPANY	65.97x	20.81x	37.07x	0.23%	39.2B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.54%	37.02B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.24x	4.82x	12.64x	3.67%	36.19B
AMEREN CORPORATION	19.68x	5.63x	12.81x	2.83%	29.41B
Average	22.00x	5.94x	13.86x	3.35%	49.47B
Weighted average by Cap.	20.31x	5.43x	13.10x	3.56%