Valuation EON SE

Equities

Market Closed - Xetra Other stock markets 23:39:03 10/04/2026 HKT			5-day change	1st Jan Change
19.59 ^EUR	-1.19%		-0.58%	+21.49%

04-08	Morningstar Upgrades E.ON to Hold Rating, Raises PT	MT
04-08	Stocks surge, pound climbs on US-Iran ceasefire	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,789	20,045	31,716	29,368	42,136	51,214	-	-
Change	-	-36.94%	58.23%	-7.4%	43.48%	21.54%	-	-
Enterprise Value (EV) ¹	70,562	52,787	69,407	70,435	85,372	93,540	98,363	101,099
Change	-	-25.19%	31.49%	1.48%	21.21%	9.57%	5.16%	2.78%
P/E ratio	6.77x	13.3x	60.8x	6.5x	24.4x	18.7x	16.2x	15.1x
PBR	2.64x	1.53x	2.25x	1.65x	2.19x	2.51x	2.33x	2.18x
PEG	-	-0.2x	-0.9x	0x	-0.4x	0.3x	1.1x	2.06x
Capitalization / Revenue	0.41x	0.17x	0.34x	0.37x	0.54x	0.62x	0.6x	0.6x
EV / Revenue	0.91x	0.46x	0.74x	0.88x	1.08x	1.14x	1.15x	1.18x
EV / EBITDA	8.94x	6.55x	7.41x	7.78x	8.67x	9.81x	9.22x	8.85x
EV / EBIT	14.9x	10.2x	10.9x	12.2x	13.7x	15.5x	14.2x	13.9x
EV / FCF	-102x	9.97x	-90.5x	-38.6x	-56.7x	-43.9x	-58.2x	-74.5x
FCF Yield	-0.98%	10%	-1.11%	-2.59%	-1.76%	-2.28%	-1.72%	-1.34%
Dividend per Share ²	0.49	0.51	0.53	0.55	0.57	0.5902	0.6129	0.6425
Rate of return	4.02%	5.46%	4.36%	4.89%	3.53%	3.01%	3.13%	3.28%
EPS ²	1.8	0.7	0.2	1.73	0.66	1.046	1.207	1.296
Distribution rate	27.2%	72.9%	265%	31.8%	86.4%	56.4%	50.8%	49.6%
Net sales ¹	77,358	115,660	93,686	80,119	78,704	82,120	85,521	85,602
EBITDA ¹	7,889	8,059	9,370	9,049	9,849	9,536	10,669	11,429
EBIT ¹	4,723	5,197	6,387	5,762	6,227	6,046	6,932	7,285
Net income ¹	4,691	1,831	517	4,531	1,734	2,752	3,197	3,384
Net Debt ¹	38,773	32,742	37,691	41,067	43,236	42,326	47,149	49,885
Reference price ²	12.19	9.33	12.15	11.24	16.12	19.59	19.59	19.59
Nbr of stocks (in thousands)	2,607,369	2,147,484	2,610,379	2,611,658	2,613,078	2,614,284	-	-
Announcement Date	16/3/22	15/3/23	13/3/24	26/2/25	25/2/26	-	-	-

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.($)
EON SE	18.72x	1.14x	9.81x	3.01%	60.12B
NATIONAL GRID PLC	17.15x	5.72x	13.57x	3.58%	90.28B
ENGIE	15.93x	1.68x	8.56x	4.75%	83.16B
ABU DHABI NATIONAL ENERGY COMPANY	36.56x	5.54x	15.62x	1.71%	71.63B
SEMPRA	19.5x	7.28x	16.73x	2.7%	64.56B
RWE AG	22.38x	2.57x	10.28x	2.21%	49.1B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.15x	5.39x	13.63x	3.19%	41.46B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.11x	4.85x	9.35x	4.52%	37.57B
ACWA POWER COMPANY	38.94x	17.6x	26.67x	0.47%	34.67B
AMEREN CORPORATION	21.1x	5.85x	13.37x	2.67%	31.39B
Average	22.55x	5.76x	13.76x	2.88%	56.39B
Weighted average by Cap.	21.97x	5.17x	13.28x	3.03%