Company Valuation: EDP Renewables, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,036 19,768 18,969 10,440 12,654 14,274 - -
Change - -6.03% -4.04% -44.96% 21.21% 12.8% - -
Enterprise Value (EV) 1 24,772 19,768 24,774 18,718 20,754 22,004 21,607 20,968
Change - -20.2% 25.32% -24.44% 10.88% 6.02% -1.81% -2.96%
P/E 31.8x 32.7x 59.8x -18.6x 57.3x 28.1x 27x 24.2x
PBR 2.37x 2.23x 1.71x 0.97x 1.23x 1.28x 1.2x 1.16x
PEG - -3.82x -1.2x 0x -0x 0x 6.93x 2.1x
Capitalization / Revenue 12x 8.34x 8.47x 4.5x 4.71x 5.17x 5.09x 4.95x
EV / Revenue 14.1x 8.34x 11.1x 8.07x 7.72x 7.97x 7.71x 7.27x
EV / EBITDA 14.1x 9.16x 13.4x 11.1x 10.5x 10.2x 9.97x 9.36x
EV / EBIT 21.5x 14x 28.3x -2,043x 21.7x 18.4x 17.7x 16.4x
EV / FCF -14.5x - -6.68x -4.68x -19.5x 47.9x 21.7x 30.9x
FCF Yield -6.9% - -15% -21.4% -5.14% 2.09% 4.6% 3.24%
Dividend per Share 2 0.0886 - 0.2658 0.2 0.08 0.1767 0.193 0.2205
Rate of return 0.4% - 1.43% 1.99% 0.66% 1.31% 1.43% 1.64%
EPS 2 0.6891 0.63 0.31 -0.54 0.21 0.48 0.4987 0.5564
Distribution rate 12.9% - 85.7% -37% 38.1% 36.8% 38.7% 39.6%
Net sales 1 1,758 2,371 2,239 2,320 2,688 2,762 2,802 2,886
EBITDA 1 1,760 2,157 1,845 1,684 1,974 2,151 2,167 2,240
EBIT 1 1,151 1,412 875 -9.16 958 1,195 1,220 1,280
Net income 1 655 616.2 309 -556.2 216 485.9 519.3 584.7
Net Debt 1 3,736 - 5,805 8,278 8,100 7,730 7,333 6,694
Reference price 2 21.90 20.58 18.52 10.04 12.04 13.47 13.47 13.47
Nbr of stocks (in thousands) 960,558 960,558 1,023,978 1,039,856 1,051,033 1,059,699 - -
Announcement Date 16/2/22 1/3/23 28/2/24 26/2/25 25/2/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.06x7.97x10.23x1.31% 16.66B
19.96x9.42x13.46x2.49% 26.55B
75.93x18.8x22.34x-.--% 22.72B
11.83x5.3x8.89x3.22% 7.58B
27.16x4.82x8.33x3.37% 4.05B
Average 32.59x 9.26x 12.65x 2.08% 15.52B
Weighted average by Cap. 37.68x 11.21x 14.65x 1.62%

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

  1. Stock Market
  2. Stocks
  3. EDPR Stock
  4. Valuation EDP Renewables, S.A.