Valuation CEZ,

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:10:00 2026-06-09 am EDT			5-day change	1st Jan Change
1,268.00 ^CZK	+0.79%		+0.48%	-2.86%

Jun. 01	CEZ shareholders approve carving out distribution as lead-up to sale, share buyback	RE
May. 27	CEZ: Skoda JS to become one of two suppliers of key components for small modular reactors from Rolls-Royce SMR	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442,837	413,283	514,533	513,727	695,169	681,212	-	-
Change	-	-6.67%	24.5%	-0.16%	35.32%	-2.01%	-	-
Enterprise Value (EV) ¹	553,537	413,283	672,551	719,552	926,659	903,223	911,635	909,812
Change	-	-25.34%	62.73%	6.99%	28.78%	-2.53%	0.93%	-0.2%
P/E ratio	45.2x	5.12x	17.4x	17.2x	24.7x	19.4x	21.2x	24.2x
PBR	2.76x	-	2.11x	2.15x	2.88x	2.68x	2.6x	2.6x
PEG	-	0x	-0.3x	11.83x	-4.05x	0.8x	-2.51x	-1.9x
Capitalization / Revenue	1.94x	1.43x	1.51x	1.49x	2.09x	2.22x	2.3x	2.37x
EV / Revenue	2.43x	1.43x	1.97x	2.09x	2.78x	2.95x	3.08x	3.16x
EV / EBITDA	8.75x	3.14x	5.39x	5.23x	6.76x	8.08x	8.61x	8.83x
EV / EBIT	34.4x	4.05x	7.96x	7.7x	11.6x	15.6x	16.8x	17.6x
EV / FCF	20.2x	-	7.25x	10.2x	36.7x	26.8x	49.8x	30.3x
FCF Yield	4.95%	-	13.8%	9.77%	2.72%	3.74%	2.01%	3.3%
Dividend per Share ²	44	-	52	47	47	51.22	44.85	39.27
Rate of return	5.32%	-	5.43%	4.91%	3.63%	4.04%	3.53%	3.09%
EPS ²	18.3	150.5	55	55.8	52.4	65.38	59.85	52.34
Distribution rate	240%	-	94.5%	84.2%	89.7%	78.3%	74.9%	75%
Net sales ¹	227,793	288,485	340,585	344,709	333,388	306,585	296,385	287,588
EBITDA ¹	63,240	131,568	124,839	137,462	137,038	111,816	105,937	102,989
EBIT ¹	16,098	101,927	84,512	93,443	80,145	57,756	54,257	51,592
Net income ¹	9,791	80,786	29,524	29,933	28,107	35,521	31,530	27,632
Net Debt ¹	110,700	-	158,018	205,825	231,490	222,010	230,423	228,600
Reference price ²	827.00	770.00	958.50	957.00	1,295.00	1,269.00	1,269.00	1,269.00
Nbr of stocks (in thousands)	535,474	536,731	536,810	536,810	536,810	536,810	-	-
Announcement Date	3/15/22	3/21/23	3/21/24	3/13/25	3/12/26	-	-	-

¹CZK in Million²CZK

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.($)
CEZ,	19.41x	2.95x	8.08x	4.04%	32.5B
GE VERNOVA INC.	30.13x	5.34x	39.11x	0.21%	251B
NEXTERA ENERGY	21.18x	8.98x	14.32x	2.95%	175B
IBERDROLA, S.A.	19.75x	4.17x	11.33x	3.67%	152B
ENEL S.P.A.	13.3x	1.92x	6.74x	5.38%	111B
SOUTHERN COMPANY	20.53x	5.85x	12.93x	3.33%	103B
DUKE ENERGY CORPORATION	18.09x	5.57x	11.11x	3.59%	95.15B
CONSTELLATION ENERGY CORPORATION	20.58x	3.13x	12.41x	0.68%	89.51B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.89x	5.14x	12.35x	3.05%	68.98B
DOMINION ENERGY, INC.	18.2x	6.19x	13.25x	4.08%	57.63B
Average	20.11x	4.92x	14.16x	3.1%	113.6B
Weighted average by Cap.	21.55x	5.26x	17.76x	2.68%