Valuation CEZ,

Stocks

Real-time Estimate Cboe Europe Other stock markets 15:47:41 03/08/2026 HKT			5-day change	1st Jan Change
1,354.00 ^CZK	+0.07%		+0.45%	+4.48%

07-14	Czechs to extend lifespan of second nuclear power plant by 20 years	RE
07-14	Czechs to extend lifespan of Temelin nuclear power plant by 20 years, minister says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442,837	413,283	514,533	513,727	695,169	726,304	-	-
Change	-	-6.67%	24.5%	-0.16%	35.32%	4.48%	-	-
Enterprise Value (EV) ¹	553,537	413,283	672,551	719,552	926,659	948,255	957,057	960,448
Change	-	-25.34%	62.73%	6.99%	28.78%	2.33%	0.93%	0.35%
P/E	45.2x	5.12x	17.4x	17.2x	24.7x	20.7x	23.4x	25.8x
PBR	2.76x	-	2.11x	2.15x	2.88x	2.86x	2.81x	2.78x
PEG	-	0x	-0.3x	11.83x	-4.05x	0.8x	-2x	-2.86x
Capitalization / Revenue	1.94x	1.43x	1.51x	1.49x	2.09x	2.35x	2.43x	2.48x
EV / Revenue	2.43x	1.43x	1.97x	2.09x	2.78x	3.06x	3.2x	3.28x
EV / EBITDA	8.75x	3.14x	5.39x	5.23x	6.76x	8.48x	9.05x	9.33x
EV / EBIT	34.4x	4.05x	7.96x	7.7x	11.6x	16.3x	17.9x	19x
EV / FCF	20.2x	-	7.25x	10.2x	36.7x	27.8x	49.8x	30.4x
FCF Yield	4.95%	-	13.8%	9.77%	2.72%	3.6%	2.01%	3.29%
Dividend per Share ²	44	-	52	47	47	51.62	45.13	40.62
Rate of return	5.32%	-	5.43%	4.91%	3.63%	3.82%	3.34%	3%
EPS ²	18.3	150.5	55	55.8	52.4	65.28	57.75	52.54
Distribution rate	240%	-	94.5%	84.2%	89.7%	79.1%	78.1%	77.3%
Net sales ¹	227,793	288,485	340,585	344,709	333,388	309,683	299,036	292,552
EBITDA ¹	63,240	131,568	124,839	137,462	137,038	111,831	105,712	102,972
EBIT ¹	16,098	101,927	84,512	93,443	80,145	58,032	53,485	50,676
Net income ¹	9,791	80,786	29,524	29,933	28,107	35,369	30,429	27,820
Net Debt ¹	110,700	-	158,018	205,825	231,490	221,951	230,753	234,144
Reference price ²	827.00	770.00	958.50	957.00	1,295.00	1,353.00	1,353.00	1,353.00
Nbr of stocks (in thousands)	535,474	536,731	536,810	536,810	536,810	536,810	-	-
Announcement Date	15/3/22	21/3/23	21/3/24	13/3/25	12/3/26	-	-	-

¹CZK in Million²CZK

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.($)
CEZ,	20.73x	3.06x	8.48x	3.82%	34.52B
GE VERNOVA INC.	32.19x	5.45x	39.63x	0.2%	264B
NEXTERA ENERGY	21.59x	9.15x	15.6x	2.84%	181B
IBERDROLA, S.A.	20.31x	4.2x	11.56x	3.52%	154B
ENEL S.P.A.	13.47x	1.93x	6.89x	5.24%	113B
SOUTHERN COMPANY	21.19x	6.03x	13.31x	3.2%	109B
DUKE ENERGY CORPORATION	18.56x	5.64x	11.34x	3.49%	97.78B
CONSTELLATION ENERGY CORPORATION	21.04x	3.26x	12.98x	0.65%	93.83B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.93x	5.21x	12.31x	3%	69.6B
DOMINION ENERGY, INC.	19.23x	6.49x	13.33x	3.86%	60.84B
Average	20.82x	5.04x	14.54x	2.98%	117.76B
Weighted average by Cap.	22.44x	5.38x	18.32x	2.57%