Valuation CEZ,

Stocks

Real-time Estimate Cboe Europe Other stock markets 22:10:00 31/07/2026 HKT			5-day change	1st Jan Change
1,348.50 ^CZK	-0.11%		+0.07%	+4.25%

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	724,694	-	-
Change	-	-6.67%	24.5%	-0.16%	35.32%	4.25%	-	-
Enterprise Value (EV) ¹	553,537	413,283	672,551	719,552	926,659	946,644	955,447	958,837
Change	-	-25.34%	62.73%	6.99%	28.78%	2.16%	0.93%	0.35%
P/E	45.2x	5.12x	17.4x	17.2x	24.7x	20.7x	23.4x	25.7x
PBR	2.76x	-	2.11x	2.15x	2.88x	2.85x	2.81x	2.77x
PEG	-	0x	-0.3x	11.83x	-4.05x	0.8x	-2x	-2.85x
Capitalization / Revenue	1.94x	1.43x	1.51x	1.49x	2.09x	2.34x	2.42x	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	8.46x	9.04x	9.31x
EV / EBIT	34.4x	4.05x	7.96x	7.7x	11.6x	16.3x	17.9x	18.9x
EV / FCF	20.2x	-	7.25x	10.2x	36.7x	27.8x	49.8x	30.3x
FCF Yield	4.95%	-	13.8%	9.77%	2.72%	3.6%	2.01%	3.3%
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%	3.01%
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	1,350.00	1,350.00	1,350.00
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,	20.68x	3.06x	8.46x	3.82%	34.47B
GE VERNOVA INC.	31.92x	5.4x	39.28x	0.2%	262B
NEXTERA ENERGY	21.84x	9.22x	15.71x	2.8%	183B
IBERDROLA, S.A.	20.19x	4.18x	11.51x	3.54%	153B
ENEL S.P.A.	13.6x	1.95x	6.88x	5.23%	114B
SOUTHERN COMPANY	21.06x	5.93x	13.1x	3.22%	106B
DUKE ENERGY CORPORATION	18.68x	5.66x	11.38x	3.47%	98.44B
CONSTELLATION ENERGY CORPORATION	21.1x	3.27x	13.01x	0.64%	94.12B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.97x	5.28x	12.55x	3.02%	69.53B
DOMINION ENERGY, INC.	19.38x	6.28x	13.69x	3.83%	61.33B
Average	20.84x	5.02x	14.56x	2.98%	117.61B
Weighted average by Cap.	22.40x	5.37x	18.23x	2.57%