|
End-of-day quote
Xetra
2026-09-11
|
5-day change | 1st Jan Change | ||
| 49.20 EUR | +0.92% |
|
+6.72% | +50.00% |
| 09-10 | What's happened to al Qaeda in the 25 years since 9/11? | RE |
| 09-09 | Grid Agency: Plenty of bids for new gas power plants | RE |
Company Valuation: Uniper SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,297 | 21,557 | 24,156 | 16,309 | 13,660 | 20,491 | - | - |
| Change | - | 40.92% | 12.06% | -32.48% | -16.24% | 50% | - | - |
| Enterprise Value (EV) 1 | 15,621 | 24,606 | 21,098 | 12,905 | 10,837 | 15,764 | 16,546 | 16,862 |
| Change | - | 57.52% | -14.26% | -38.83% | -16.02% | 45.46% | 4.96% | 1.91% |
| P/E | -3.67x | -0.08x | 3.83x | 55.2x | 9.79x | 29.4x | 26.2x | 26x |
| PBR | 2.43x | 0.35x | 2.31x | 1.55x | 1.15x | - | - | - |
| PEG | - | -0x | -0x | -0.6x | 0x | -0.6x | 2.1x | 42.32x |
| Capitalization / Revenue | 0.09x | 0.08x | 0.22x | 0.23x | 0.22x | 0.37x | 0.37x | 0.37x |
| EV / Revenue | 0.1x | 0.09x | 0.2x | 0.19x | 0.18x | 0.28x | 0.3x | 0.3x |
| EV / EBITDA | 8.42x | -2.42x | 2.94x | 4.94x | 9.88x | 12.4x | 11x | 10.9x |
| EV / EBIT | 13.2x | -2.36x | 3.31x | 6.45x | 19.1x | 20.8x | 16.8x | 16.7x |
| EV / FCF | 5.36x | -1.57x | 3.36x | 13.5x | -8.7x | -42.5x | 113x | 82.9x |
| FCF Yield | 18.6% | -63.8% | 29.7% | 7.42% | -11.5% | -2.35% | 0.88% | 1.21% |
| Dividend per Share 2 | 1.4 | - | - | - | 0.72 | 0.7875 | 0.8992 | 0.9575 |
| Rate of return | 0.17% | - | - | - | 2.2% | 1.6% | 1.83% | 1.95% |
| EPS 2 | -227.8 | -661 | 15.15 | 0.71 | 3.35 | 1.673 | 1.878 | 1.89 |
| Distribution rate | -0.61% | - | - | - | 21.5% | 47.1% | 47.9% | 50.7% |
| Net sales 1 | 163,979 | 275,559 | 107,915 | 69,636 | 60,955 | 56,020 | 55,439 | 55,370 |
| EBITDA 1 | 1,856 | -10,175 | 7,164 | 2,612 | 1,097 | 1,275 | 1,506 | 1,550 |
| EBIT 1 | 1,187 | -10,408 | 6,367 | 2,001 | 568 | 759.6 | 987 | 1,007 |
| Net income 1 | -4,169 | -18,979 | 6,308 | 297 | 1,397 | 596 | 832 | 828 |
| Net Debt 1 | 324 | 3,049 | -3,058 | -3,404 | -2,823 | -4,727 | -3,945 | -3,628 |
| Reference price 2 | 836.00 | 51.76 | 58.00 | 39.16 | 32.80 | 49.20 | 49.20 | 49.20 |
| Nbr of stocks (in thousands) | 18,298 | 416,475 | 416,475 | 416,475 | 416,475 | 416,475 | - | - |
| Announcement Date | 2/23/22 | 2/17/23 | 2/28/24 | 2/25/25 | 3/10/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.41x | 0.28x | 12.37x | 1.6% | 23.78B | |
| 12.68x | 5.56x | 11.81x | 4.4% | 76.07B | |
| 12.76x | 1.44x | 7.52x | 5.87% | 67.69B | |
| 16.56x | 6.37x | 13.93x | 3.16% | 54.5B | |
| 16.08x | 1.12x | 9.35x | 3.35% | 53.51B | |
| 19.88x | 2.69x | 9.32x | 2.19% | 49.35B | |
| 65.56x | 20.7x | 36.88x | 0.23% | 38.95B | |
| 17.05x | 5.07x | 9.81x | 4.41% | 38.11B | |
| 17.19x | 4.81x | 12.62x | 3.69% | 36.08B | |
| 19.43x | 5.59x | 12.72x | 2.87% | 29.04B | |
| Average | 22.66x | 5.36x | 13.63x | 3.18% | 46.71B | |
| Weighted average by Cap. | 20.68x | 5.14x | 12.96x | 3.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UN0 Stock
- Valuation Uniper SE
Select your edition
All financial news and data tailored to specific country editions
