Valuation Contact Energy Limited

Equities

End-of-day quote New Zealand S.E. Other stock markets 2026-04-22			5-day change	1st Jan Change
9.390 ^NZD	+0.97%		+0.21%	+1.51%

Apr. 17	Contact Energy Limited has completed the acquisition remaining 24.98% stake in King Country Energy Limited from King Country Electric Power Trust.	CI
Apr. 17	New Zealand Shares Fall Amid Cautious Trading Ahead of US-Iran Peace Talks; New Zealand King Salmon Investments Lifts Fiscal 2026 Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,426	5,683	6,358	7,102	7,225	10,053	-	-
Change	-	-11.57%	11.88%	11.7%	1.74%	39.14%	-	-
Enterprise Value (EV) ¹	7,132	6,565	7,741	8,754	9,075	12,573	12,781	12,789
Change	-	-7.95%	17.92%	13.08%	3.67%	38.54%	1.66%	0.06%
P/E ratio	32.7x	31.1x	49.7x	30.1x	21.6x	25.3x	26x	24.7x
PBR	2.2x	2x	2.26x	2.71x	2.6x	2.01x	2.03x	2.01x
PEG	-	-4.14x	-1.6x	0.4x	0.6x	-2.3x	-10.28x	4.93x
Capitalization / Revenue	2.5x	2.38x	3x	2.48x	2.1x	3.05x	2.86x	2.8x
EV / Revenue	2.77x	2.75x	3.65x	3.06x	2.64x	3.81x	3.63x	3.56x
EV / EBITDA	12.9x	12.2x	13.5x	13.2x	11.7x	12.5x	12.2x	11.4x
EV / EBIT	23.5x	23.9x	22.2x	21.5x	15.2x	18.4x	18.1x	16.7x
EV / FCF	19.2x	20.2x	-40.7x	18.6x	20.9x	25.2x	21.8x	19.7x
FCF Yield	5.2%	4.95%	-2.45%	5.38%	4.78%	3.96%	4.58%	5.07%
Dividend per Share ²	0.35	0.35	0.35	0.37	0.39	0.4	0.415	0.439
Rate of return	4.23%	4.81%	4.32%	4.11%	4.33%	4.26%	4.42%	4.67%
EPS ²	0.253	0.234	0.163	0.299	0.416	0.3709	0.3615	0.3796
Distribution rate	138%	150%	215%	124%	93.8%	108%	115%	116%
Net sales ¹	2,573	2,387	2,118	2,863	3,439	3,297	3,517	3,588
EBITDA ¹	553	537	573	663	774	1,002	1,049	1,126
EBIT ¹	304	275	349	408	599	682.9	704.8	764.9
Net income ¹	187	182	127	235	331.3	384	382	405.5
Net Debt ¹	706	882	1,383	1,652	1,850	2,520	2,728	2,735
Reference price ²	8.280	7.280	8.100	9.000	9.000	9.390	9.390	9.390
Nbr of stocks (in thousands)	776,122	780,638	784,963	789,117	802,812	1,070,627	-	-
Announcement Date	8/15/21	8/14/22	8/13/23	8/18/24	8/17/25	-	-	-

¹NZD in Million²NZD

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.($)
CONTACT ENERGY LIMITED	25.07x	3.78x	12.45x	4.3%	5.88B
BROOKFIELD RENEWABLE CORPORATION	-647.17x	6.98x	14.57x	4.04%	13.18B
CORPORACIÓN ACCIONA ENERGÍAS RENOVABLES, S.A.	24.26x	3.63x	8.91x	1.33%	8.43B
ORMAT TECHNOLOGIES, INC.	46.48x	8.08x	14.63x	0.44%	6.58B
VOLTALIA	125.64x	5.15x	13.54x	-.--%	1.06B
CITICORE RENEWABLE ENERGY CORPORATION	14.23x	6.92x	12.34x	-	843M
GUNKUL ENGINEERING	11.61x	3.03x	9.07x	3.92%	636M
BCPG	8.22x	10.84x	13.95x	5.61%	624M
Average	-48.96x	6.05x	12.43x	2.81%	4.65B
Weighted average by Cap.	-207.10x	5.85x	12.78x	2.71%