Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin 23:55:00 23/10/2026 HKT			5-day change	1st Jan Change
0.7840 ^EUR	+0.51%		-1.38%	+14.12%

09-15	Berenberg likes GSK; Deutsche Bank lifts Astra	AN
09-14	Tranche Update on Greencoat Renewables PLC's Equity Buyback Plan announced on March 5, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	996.7	1,295	1,159	916.4	764.9	844.3	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	10.38%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,927	1,918	1,874
Change	-	37.57%	18.92%	-13.16%	-11.05%	4.12%	-0.47%	-2.31%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	13.2x	9.31x	8.46x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.8x	0.78x	0.77x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.2x	0.8x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	7.54x	5.9x	5.46x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	17.2x	13.4x	12.1x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.3x	15.1x	12.9x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	18.1x	15.4x	14.2x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.8x	15.6x	13.5x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.34%	6.4%	7.43%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0687	0.069	0.0692
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	8.77%	8.8%	8.83%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0592	0.0842	0.0927
Distribution rate	65.2%	48.7%	105%	150%	-145%	116%	81.9%	74.6%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	112	143	154.5
EBITDA ¹	79.64	151.9	106.7	97.38	-7.177	118	127	145
EBIT ¹	79.64	151.9	106.7	97.38	-7.177	106.3	124.2	132
Net income ¹	71.14	136.6	69.49	50.97	-52.42	75.4	87.43	101
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,083	1,074	1,029
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7840	0.7840	0.7840
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,076,869	-	-
Announcement Date	28/2/22	27/2/23	6/3/24	6/3/25	5/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GREENCOAT RENEWABLES PLC	13.24x	17.2x	16.33x	8.77%	945M
GE VERNOVA INC.	26.79x	4.43x	32.35x	0.25%	217B
NEXTERA ENERGY	20.11x	9.06x	15.97x	3.02%	172B
IBERDROLA, S.A.	20.71x	4.33x	11.92x	3.34%	159B
CHINA YANGTZE POWER CO., LTD.	20.03x	11.22x	14.69x	3.5%	108B
SOUTHERN COMPANY	21.12x	5.95x	13.06x	3.27%	107B
ENEL S.P.A.	12.62x	1.86x	6.59x	5.61%	102B
DUKE ENERGY CORPORATION	18.5x	5.64x	11.35x	3.48%	97.45B
CONSTELLATION ENERGY CORPORATION	20.42x	3.07x	12.74x	0.67%	89.8B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.21x	5.19x	12.65x	2.95%	70.6B
Average	19.38x	6.79x	14.76x	3.49%	112.45B
Weighted average by Cap.	20.78x	5.74x	16.44x	2.69%