Valuation RWE Cinnober Boat

Stocks

Real-time Estimate Tradegate 08:25:29 2026-10-02 EDT			5-day change	1st Jan Change
58.57 ^EUR	0.00%		0.00%	-

10-01	Suspected arson attack on high-voltage line in North Rhine-Westphalia	DP
10-01	Renewable Power Record: 61 Percent Share	DP

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	41,499	-	-
Change	-	16.48%	8.85%	-30.42%	51.62%	28.5%	-	-
Enterprise Value (EV) ¹	28,073	28,671	33,001	25,199	43,217	55,768	58,215	61,752
Change	-	2.13%	15.1%	-23.64%	71.5%	29.04%	4.39%	6.08%
P/E	33.4x	10.6x	21.1x	4.17x	10.5x	19.1x	18x	16.6x
PBR	1.58x	1.04x	0.97x	0.68x	0.96x	1.06x	1.07x	1.04x
PEG	-	0x	-0.4x	0x	-0.3x	-0.7x	2.88x	2.02x
Capitalization / Revenue	0.98x	0.73x	1.07x	0.88x	1.83x	1.96x	1.89x	1.79x
EV / Revenue	1.14x	0.75x	1.16x	1.04x	2.45x	2.64x	2.65x	2.67x
EV / EBITDA	7.69x	4.54x	3.94x	4.44x	8.5x	9.13x	8.19x	7.96x
EV / EBIT	12.8x	6.28x	5.2x	7.08x	15.1x	15.1x	13.2x	12.9x
EV / FCF	8.01x	-13.8x	-5.75x	-5.45x	-7.86x	-14.2x	-43.6x	-32.5x
FCF Yield	12.5%	-7.25%	-17.4%	-18.3%	-12.7%	-7.04%	-2.29%	-3.08%
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%	2.25%	2.47%	2.72%
EPS ²	1.07	3.93	1.95	6.91	4.3	3.055	3.245	3.512
Distribution rate	84.1%	22.9%	51.3%	15.9%	27.9%	43%	44.5%	45.2%
Net sales ¹	24,526	38,366	28,566	24,224	17,628	21,120	22,009	23,133
EBITDA ¹	3,650	6,310	8,378	5,680	5,087	6,106	7,106	7,760
EBIT ¹	2,185	4,568	6,349	3,561	2,868	3,699	4,399	4,771
Net income ¹	721	2,717	1,450	5,135	3,131	2,358	2,615	2,737
Net Debt ¹	3,929	547	2,387	3,898	10,921	14,269	16,716	20,253
Reference price ²	35.72	41.59	41.18	28.83	45.26	58.40	58.40	58.40
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	12.71x	5.52x	11.82x	4.38%	74.55B
ENGIE	11.84x	1.39x	7.23x	6.29%	61.66B
SEMPRA	15.51x	6.13x	13.67x	3.37%	51.04B
EON SE	15.32x	1.1x	9.13x	3.53%	49.35B
RWE AG	19.12x	2.64x	9.13x	2.25%	46.72B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.2x	4.86x	9.41x	4.65%	36.21B
ACWA POWER COMPANY	56.15x	18.25x	32.5x	0.27%	33.37B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.13x	4.64x	12.15x	3.93%	33.84B
AMEREN CORPORATION	18.46x	5.47x	12.29x	3.02%	27.58B
Average	20.16x	5.56x	13.04x	3.52%	46.03B
Weighted average by Cap.	18.42x	5.02x	12.26x	3.77%