Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin Other stock markets 23:55:00 23/07/2026 HKT			5-day change	1st Jan Change
0.7670 ^EUR	+1.46%		+0.92%	+11.64%

06-24	Tullow Oil makes partial notes repayment	AN
05-19	Greencoat Renewables to Move Listing to Main Board of Johannesburg Stock Exchange	MT

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	834.8	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	9.14%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,916	1,909	1,869
Change	-	37.57%	18.92%	-13.16%	-11.05%	3.54%	-0.4%	-2.08%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	11.2x	8.55x	7x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.77x	0.76x	0.74x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.3x	0.3x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	6.28x	5.55x	5.07x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.4x	12.7x	11.4x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.2x	15x	12.9x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.4x	14.5x	12.5x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.7x	15.5x	13.4x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.37%	6.43%	7.45%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0688	0.069	0.069
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	8.97%	9%	9%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0687	0.0897	0.1095
Distribution rate	65.2%	48.7%	105%	150%	-145%	100%	77%	63.1%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	133	150.5	164.5
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	116.7	131.2	149
Net income ¹	71.14	136.6	69.49	50.97	-52.42	74.97	92.13	111
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,081	1,074	1,034
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7670	0.7670	0.7670
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,088,368	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREENCOAT RENEWABLES PLC	11.01x	14.32x	16.14x	9.1%	939M
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	28.18x	10.5x	12.52x	1.14%	16.59B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.79x	7.98x	10.48x	3.51%	14.59B
BORALEX INC.	64.54x	7.66x	9.89x	1.78%	2.7B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	22.51x	-	-	-	2.39B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	11.25x	4.42x	8.44x	-	930M
Average	24.38x	8.98x	11.49x	3.88%	6.36B
Weighted average by Cap.	22.14x	9.20x	11.48x	2.39%