|
End-of-day quote
Swiss Exchange
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
| 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 | 20,178 | - | - |
| Change | - | 40.92% | 12.06% | -32.48% | -16.24% | 47.71% | - | - |
| Enterprise Value (EV) 1 | 15,621 | 24,606 | 21,098 | 12,905 | 10,837 | 15,451 | 16,233 | 16,550 |
| Change | - | 57.52% | -14.26% | -38.83% | -16.02% | 42.57% | 5.06% | 1.95% |
| P/E | -3.67x | -0.08x | 3.83x | 55.2x | 9.79x | 29x | 25.8x | 25.6x |
| PBR | 2.43x | 0.35x | 2.31x | 1.55x | 1.15x | - | - | - |
| PEG | - | -0x | -0x | -0.6x | 0x | -0.6x | 2.1x | 41.67x |
| Capitalization / Revenue | 0.09x | 0.08x | 0.22x | 0.23x | 0.22x | 0.36x | 0.36x | 0.36x |
| EV / Revenue | 0.1x | 0.09x | 0.2x | 0.19x | 0.18x | 0.28x | 0.29x | 0.3x |
| EV / EBITDA | 8.42x | -2.42x | 2.94x | 4.94x | 9.88x | 12.1x | 10.8x | 10.7x |
| EV / EBIT | 13.2x | -2.36x | 3.31x | 6.45x | 19.1x | 20.3x | 16.4x | 16.4x |
| EV / FCF | 5.36x | -1.57x | 3.36x | 13.5x | -8.7x | -41.7x | 111x | 81.3x |
| FCF Yield | 18.6% | -63.8% | 29.7% | 7.42% | -11.5% | -2.4% | 0.9% | 1.23% |
| Dividend per Share 2 | 1.4 | - | - | - | 0.72 | 0.7875 | 0.8992 | 0.9575 |
| Rate of return | 0.17% | - | - | - | 2.2% | 1.63% | 1.86% | 1.98% |
| 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 | 48.45 | 48.45 | 48.45 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.86x | 5.56x | 11.9x | 4.33% | 76.38B | |
| 12.6x | 1.43x | 7.48x | 5.94% | 66.08B | |
| 16.13x | 6.28x | 14.01x | 3.24% | 53.1B | |
| 15.85x | 1.11x | 9.28x | 3.4% | 52.1B | |
| 19.9x | 2.7x | 9.32x | 2.19% | 48.8B | |
| 16.56x | 4.95x | 9.58x | 4.55% | 37.03B | |
| 16.46x | 4.69x | 12.29x | 3.85% | 34.55B | |
| 58.04x | 18.74x | 33.38x | 0.26% | 34.47B | |
| 18.87x | 5.51x | 12.5x | 2.95% | 28.19B | |
| Average | 20.81x | 5.66x | 13.30x | 3.41% | 47.85B | |
| Weighted average by Cap. | 19.00x | 5.08x | 12.46x | 3.65% |
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
- UNIPE Stock
- Valuation Uniper SE
Select your edition
All financial news and data tailored to specific country editions
