Valuation RWE Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

09-11	Abu Dhabi's Oil Giant Inks Partnerships With German Energy, Industry Groups as Part of $46.5 Billion Investment -- Update	DJ
09-11	Germany, UAE deepen energy cooperation with renewable, gas agreements	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,144	28,124	30,614	21,301	32,296	42,522	-	-
Change	-	16.48%	8.85%	-30.42%	51.62%	31.66%	-	-
Enterprise Value (EV) ¹	28,073	28,671	33,001	25,199	43,217	56,771	59,220	62,758
Change	-	2.13%	15.1%	-23.64%	71.5%	31.36%	4.31%	5.97%
P/E	33.4x	10.6x	21.1x	4.17x	10.5x	19.9x	18.6x	17.1x
PBR	1.58x	1.04x	0.97x	0.68x	0.96x	1.09x	1.1x	1.07x
PEG	-	0x	-0.4x	0x	-0.3x	-0.7x	2.81x	1.83x
Capitalization / Revenue	0.98x	0.73x	1.07x	0.88x	1.83x	2.02x	1.94x	1.84x
EV / Revenue	1.14x	0.75x	1.16x	1.04x	2.45x	2.69x	2.7x	2.71x
EV / EBITDA	7.69x	4.54x	3.94x	4.44x	8.5x	9.32x	8.35x	8.09x
EV / EBIT	12.8x	6.28x	5.2x	7.08x	15.1x	15.4x	13.6x	13.2x
EV / FCF	8.01x	-13.8x	-5.75x	-5.45x	-7.86x	-14x	-96.1x	-31.4x
FCF Yield	12.5%	-7.25%	-17.4%	-18.3%	-12.7%	-7.13%	-1.04%	-3.19%
Dividend per Share ²	0.9	0.9	1	1.1	1.2	1.312	1.443	1.588
Rate of return	2.52%	2.16%	2.43%	3.82%	2.65%	2.19%	2.41%	2.65%
EPS ²	1.07	3.93	1.95	6.91	4.3	3.01	3.209	3.509
Distribution rate	84.1%	22.9%	51.3%	15.9%	27.9%	43.6%	45%	45.3%
Net sales ¹	24,526	38,366	28,566	24,224	17,628	21,069	21,912	23,133
EBITDA ¹	3,650	6,310	8,378	5,680	5,087	6,094	7,089	7,759
EBIT ¹	2,185	4,568	6,349	3,561	2,868	3,686	4,366	4,770
Net income ¹	721	2,717	1,450	5,135	3,131	2,221	2,503	2,736
Net Debt ¹	3,929	547	2,387	3,898	10,921	14,248	16,698	20,236
Reference price ²	35.72	41.59	41.18	28.83	45.26	59.84	59.84	59.84
Nbr of stocks (in thousands)	675,928	676,216	743,419	738,847	713,565	710,598	-	-
Announcement Date	3/15/22	3/21/23	3/14/24	3/20/25	3/11/26	-	-	-

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	12.68x	5.56x	11.81x	4.4%	76.07B
ENGIE	12.76x	1.44x	7.52x	5.87%	67.69B
SEMPRA	16.56x	6.37x	13.93x	3.16%	54.5B
EON SE	16.08x	1.12x	9.35x	3.35%	53.51B
RWE AG	19.88x	2.69x	9.32x	2.19%	49.35B
ACWA POWER COMPANY	65.56x	20.7x	36.88x	0.23%	38.95B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.05x	5.07x	9.81x	4.41%	38.11B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.19x	4.81x	12.62x	3.69%	36.08B
AMEREN CORPORATION	19.43x	5.59x	12.72x	2.87%	29.04B
Average	21.91x	5.93x	13.77x	3.35%	49.26B
Weighted average by Cap.	20.21x	5.41x	13.00x	3.58%