Valuation Verbund Liquidnet

Stocks

Delayed Liquidnet 07:57:23 2018-07-06 EDT			5-day change	1st Jan Change
30.02 ^EUR	+36.45%		-.--%	-

10-07	Verbund Names New Chief Financial Officer	MT
10-07	VERBUND AG Announces Appointment of Stefan Waldner as Member of the Management Board	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,359	27,324	29,200	24,319	21,540	22,547	-	-
Change	-	-20.48%	6.87%	-16.72%	-11.43%	4.68%	-	-
Enterprise Value (EV) ¹	37,870	31,223	30,959	26,296	24,358	26,546	27,252	27,878
Change	-	-17.55%	-0.84%	-15.06%	-7.37%	8.98%	2.66%	2.3%
P/E	39.4x	15.9x	12.9x	13x	14.5x	22x	15.2x	17.8x
PBR	6.29x	3.76x	2.93x	2.44x	2.08x	2.09x	1.91x	1.81x
PEG	-	0.2x	0.4x	-0.8x	-0.7x	-0.7x	0.3x	-1.2x
Capitalization / Revenue	38.3x	2.64x	2.79x	2.95x	2.69x	3.05x	2.74x	2.85x
EV / Revenue	42.2x	3.02x	2.96x	3.19x	3.04x	3.59x	3.32x	3.52x
EV / EBITDA	24x	9.88x	6.89x	7.56x	8.9x	12.3x	9.37x	10.4x
EV / EBIT	32.6x	11.9x	8.84x	9.65x	11.5x	17.5x	12.3x	14.4x
EV / FCF	-50.1x	33.6x	8.4x	12.5x	44.3x	-65.7x	256x	114x
FCF Yield	-2%	2.97%	11.9%	8.03%	2.26%	-1.52%	0.39%	0.88%
Dividend per Share ²	1.05	3.6	4.15	2.8	2	1.502	2.078	1.786
Rate of return	1.06%	4.58%	4.94%	4%	3.23%	2.31%	3.2%	2.75%
EPS ²	2.51	4.94	6.52	5.4	4.29	2.948	4.266	3.65
Distribution rate	41.8%	72.9%	63.7%	51.9%	46.6%	50.9%	48.7%	48.9%
Net sales ¹	896.9	10,346	10,450	8,245	8,014	7,387	8,214	7,912
EBITDA ¹	1,579	3,161	4,490	3,480	2,737	2,159	2,909	2,686
EBIT ¹	1,162	2,626	3,502	2,726	2,112	1,521	2,213	1,933
Net income ¹	873.6	1,717	2,266	1,875	1,489	1,027	1,443	1,227
Net Debt ¹	3,511	3,898	1,759	1,977	2,818	3,999	4,704	5,331
Reference price ²	98.90	78.65	84.05	70.00	62.00	64.90	64.90	64.90
Nbr of stocks (in thousands)	347,416	347,416	347,416	347,416	347,416	347,416	-	-
Announcement Date	3/17/22	3/16/23	3/14/24	3/20/25	3/18/26	-	-	-

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.($)
GE VERNOVA INC.	32.95x	5.52x	40.3x	0.2%	268B
NEXTERA ENERGY	19.22x	8.63x	15.04x	3.2%	161B
IBERDROLA, S.A.	20.56x	4.26x	11.71x	3.43%	154B
CHINA YANGTZE POWER CO., LTD.	19.57x	11.02x	14.38x	3.57%	106B
CONSTELLATION ENERGY CORPORATION	23.8x	3.54x	14.39x	0.57%	106B
SOUTHERN COMPANY	19.28x	5.72x	12.56x	3.53%	99.13B
ENEL S.P.A.	12.19x	1.82x	6.44x	5.82%	98.52B
DUKE ENERGY CORPORATION	17.29x	5.46x	10.96x	3.73%	90.95B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.08x	5.1x	12.32x	3.13%	66.86B
Average	20.44x	5.67x	15.35x	3.02%	127.82B
Weighted average by Cap.	22.29x	5.78x	18.92x	2.62%