Valuation RWE AG

Equities

Real-time Estimate Tradegate Other stock markets 11:20:31 2026-01-21 EST			5-day change	1st Jan Change
51.69 ^EUR	+1.31%		+4.66%	+14.14%

05:25am	RWE AG(NEU) : Gets a Buy rating from RBC	ZD
02:19am	RWE AG(NEU) : Receives a Buy rating from Berenberg	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,366	24,144	28,124	30,614	21,301	36,385	36,385	-
Change	-	3.33%	16.48%	8.85%	-30.42%	70.82%	0%	-
Enterprise Value (EV) ¹	19,571	28,073	28,671	33,001	25,199	49,324	53,112	55,600
Change	-	43.44%	2.13%	15.1%	-23.64%	95.74%	7.68%	4.68%
P/E ratio	22.2x	33.4x	10.6x	21.1x	4.17x	22.8x	20.1x	17x
PBR	1.36x	1.58x	1.04x	0.97x	0.68x	1.12x	1.08x	1.05x
PEG	-	-1.1x	0x	-0.4x	0x	-0.3x	1.5x	1x
Capitalization / Revenue	1.71x	0.98x	0.73x	1.07x	0.88x	1.57x	1.51x	1.42x
EV / Revenue	1.43x	1.14x	0.75x	1.16x	1.04x	2.13x	2.2x	2.17x
EV / EBITDA	6.05x	7.69x	4.54x	3.94x	4.44x	10.2x	9.48x	8.45x
EV / EBIT	11.1x	12.8x	6.28x	5.2x	7.08x	18.7x	16.9x	14.7x
EV / FCF	24x	8.01x	-13.8x	-5.75x	-5.45x	-26.4x	-88.9x	135x
FCF Yield	4.17%	12.5%	-7.25%	-17.4%	-18.3%	-3.79%	-1.12%	0.74%
Dividend per Share ²	0.85	0.9	0.9	1	1.1	1.193	1.287	1.387
Rate of return	2.46%	2.52%	2.16%	2.43%	3.82%	2.34%	2.52%	2.72%
EPS ²	1.56	1.07	3.93	1.95	6.91	2.239	2.545	2.995
Distribution rate	54.5%	84.1%	22.9%	51.3%	15.9%	53.3%	50.6%	46.3%
Net sales ¹	13,688	24,526	38,366	28,566	24,224	23,147	24,141	25,619
EBITDA ¹	3,235	3,650	6,310	8,378	5,680	4,843	5,605	6,580
EBIT ¹	1,771	2,185	4,568	6,349	3,561	2,642	3,134	3,775
Net income ¹	995	721	2,717	1,450	5,135	1,623	1,799	2,102
Net Debt ¹	-3,795	3,929	547	2,387	3,898	12,939	16,726	19,214
Reference price ²	34.57	35.72	41.59	41.18	28.83	51.02	51.02	51.02
Nbr of stocks (in thousands)	675,900	675,928	676,216	743,419	738,847	713,161	713,161	-
Announcement Date	3/16/21	3/15/22	3/21/23	3/14/24	3/20/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RWE AG	22.85x	2.13x	10.2x	2.34%	42.69B
ABU DHABI NATIONAL ENERGY COMPANY	42.14x	6.7x	19.85x	1.42%	90.3B
NATIONAL GRID PLC	15.41x	5.33x	12.93x	4.04%	79.64B
ENGIE	12.87x	1.37x	6.9x	5.77%	67.85B
SEMPRA	26.4x	6.52x	15.62x	2.9%	57.72B
EON SE	15.29x	1.05x	9.11x	3.34%	52.32B
DUBAI ELECTRICITY AND WATER AUTHORITY	18.77x	5.46x	10.56x	4.1%	41.25B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.02x	5.38x	13.59x	3.18%	39.62B
ACWA POWER COMPANY	65.01x	20.86x	34.64x	0.62%	35.76B
Average	26.42x	6.09x	14.82x	3.08%	56.35B
Weighted average by Cap.	25.75x	5.58x	14.43x	3.16%