Valuation RWE AG

Equities

Market Closed - Xetra Other stock markets 11:36:15 2024-12-06 EST			5-day change	1st Jan Change
30.73 ^EUR	-0.07%		-3.58%	-25.38%

12-06	Failed offshore auction highlights how Denmark missed winds of change	RE
12-06	German Stocks in the Green Amid US Jobs Data Spotlight	MT

Data adjusted to current consolidation scope

Fiscal Period: Dicembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,805	23,366	24,144	28,124	30,614	22,841	-	-
Change	-	39.04%	3.33%	16.48%	8.85%	-25.39%	-	-
Enterprise Value (EV) ¹	26,103	19,571	28,073	28,671	33,001	32,296	35,881	39,302
Change	-	-25.02%	43.44%	2.13%	15.1%	-2.14%	11.1%	9.53%
P/E ratio	1.98x	22.2x	33.4x	10.6x	21.1x	9.68x	13.6x	12.7x
PBR	0.99x	1.36x	1.58x	1.04x	0.97x	0.68x	0.66x	0.63x
PEG	-	-0.3x	-1.1x	0x	-0.4x	0.2x	-0.5x	1.73x
Capitalization / Revenue	1.28x	1.71x	0.98x	0.73x	1.07x	0.89x	0.92x	0.89x
EV / Revenue	1.99x	1.43x	1.14x	0.75x	1.16x	1.26x	1.44x	1.53x
EV / EBITDA	10.5x	6.05x	7.69x	4.54x	3.94x	5.89x	7.2x	7.13x
EV / EBIT	20.6x	11.1x	12.8x	6.28x	5.2x	9.29x	12.7x	12.5x
EV / FCF	-7.92x	24x	8.01x	-13.8x	-5.75x	-9.92x	-14.5x	-16.7x
FCF Yield	-12.6%	4.17%	12.5%	-7.25%	-17.4%	-10.1%	-6.89%	-5.99%
Dividend per Share ²	0.8	0.85	0.9	0.9	1	1.092	1.172	1.252
Rate of return	2.93%	2.46%	2.52%	2.16%	2.43%	3.56%	3.81%	4.08%
EPS ²	13.82	1.56	1.07	3.93	1.95	3.176	2.256	2.421
Distribution rate	5.79%	54.5%	84.1%	22.9%	51.3%	34.4%	52%	51.7%
Net sales ¹	13,125	13,688	24,526	38,366	28,566	25,682	24,843	25,636
EBITDA ¹	2,489	3,235	3,650	6,310	8,378	5,487	4,983	5,515
EBIT ¹	1,267	1,771	2,185	4,568	6,349	3,478	2,825	3,145
Net income ¹	8,498	995	721	2,717	1,450	2,348	1,620	1,709
Net Debt ¹	9,298	-3,795	3,929	547	2,387	9,455	13,040	16,460
Reference price ²	27.35	34.57	35.72	41.59	41.18	30.73	30.73	30.73
Nbr of stocks (in thousands)	614,434	675,900	675,928	676,216	743,419	743,295	-	-
Announcement Date	3/12/20	3/16/21	3/15/22	3/21/23	3/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RWE AG	9.68x	1.26x	5.89x	+3.56%	24.14B
ABU DHABI NATIONAL ENERGY COMPANY	37.85x	-	-	+1.37%	91.53B
ACWA POWER COMPANY	175.1x	47.22x	82.08x	+0.11%	76.99B
NATIONAL GRID PLC	13.95x	4.48x	11.96x	+4.84%	59.68B
SEMPRA	18.68x	5.8x	15.48x	+2.77%	56.75B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	24.73x	6.28x	16.17x	+2.68%	44.84B
ENGIE	7.18x	0.9x	4.97x	+9.46%	38.65B
EON SE	11.01x	0.8x	8x	+4.57%	33.24B
PPL CORPORATION	23.92x	4.84x	11.65x	+3.05%	24.8B
Average	35.79x	8.95x	19.52x	+3.60%	50.07B
Weighted average by Cap.	47.53x	13.16x	26.53x	+3.06%