Valuation Endesa, S.A.

Stocks

Market Closed - BME 23:35:19 01/10/2026 HKT			After hours 03:24:16
41.34 ^EUR	-0.31%		41.33	-0.02%

03:17pm	IBEX 35 starts October lower amid fixed-income concerns	RE
09-30	IBEX 35 awaits US PCE data to close its worst month since March	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,385	18,668	19,540	21,986	31,903	42,447	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	33.05%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,365	54,917	55,946
Change	-	-4.9%	1.38%	4.47%	34.3%	27.02%	2.91%	1.87%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.5x	17.5x	17.2x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.81x	4.58x	4.32x
PEG	-	0.1x	-0.4x	0x	0.8x	1.4x	287.33x	9.98x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.91x	1.97x	1.96x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.4x	2.55x	2.58x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.82x	9x	8.96x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.5x	14.9x	14.8x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	31.8x	33.6x	43.1x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.15%	2.98%	2.32%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.681	1.751	1.8
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.05%	4.22%	4.34%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.364	2.366	2.407
Distribution rate	106%	66.1%	143%	74%	62.9%	71.1%	74%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,215	21,566	21,646
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,048	6,101	6,244
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,684	3,692	3,770
Net income ¹	1,435	2,541	742	1,888	2,198	2,450	2,395	2,416
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,918	12,469	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	41.47	41.47	41.47
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,023,564	-	-
Announcement Date	22/2/22	24/2/23	28/2/24	22/2/25	23/2/26	-	-	-

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.($)
ENDESA, S.A.	17.54x	2.4x	8.82x	4.05%	48.2B
GE VERNOVA INC.	30.98x	5.2x	38.08x	0.21%	253B
NEXTERA ENERGY	18.81x	8.57x	14.79x	3.27%	158B
IBERDROLA, S.A.	20.21x	4.16x	11.44x	3.53%	152B
CHINA YANGTZE POWER CO., LTD.	19.27x	10.9x	14.22x	3.67%	104B
ENEL S.P.A.	12.02x	1.8x	6.38x	5.9%	98.57B
SOUTHERN COMPANY	18.54x	5.6x	12.29x	3.67%	95.35B
CONSTELLATION ENERGY CORPORATION	20.1x	3.1x	12.61x	0.67%	90B
DUKE ENERGY CORPORATION	16.9x	5.4x	10.83x	3.82%	88.89B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.44x	5x	12.09x	3.24%	64.59B
Average	19.28x	5.21x	14.16x	3.2%	115.27B
Weighted average by Cap.	20.98x	5.51x	17.61x	2.8%