Valuation CPFL Energia S.A.

Equities

Market Closed - Sao Paulo Other stock markets 04:07:56 2026-05-14 pm EDT			5-day change	1st Jan Change
45.21 ^BRL	-11.27%		-6.26%	-15.16%

07:03pm	Cpfl q1 ebitda 3.9 billion reais	RE
Apr. 20	CPFL Energia S.A. announces Annual dividend, payable on December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,915	38,255	44,373	36,400	61,404	52,093	-	-
Change	-	23.74%	15.99%	-17.97%	68.69%	-15.16%	-	-
Enterprise Value (EV) ¹	50,689	38,255	68,914	63,355	91,934	83,438	86,413	87,789
Change	-	-24.53%	80.14%	-8.07%	45.11%	-9.24%	3.57%	1.59%
P/E ratio	6.51x	7.49x	8.02x	6.66x	11.2x	10.9x	9.6x	10.5x
PBR	2.04x	-	2.35x	1.76x	2.73x	2.11x	2.16x	-
PEG	-	1x	0.96x	-5.33x	26.54x	-0.9x	0.7x	-1.21x
Capitalization / Revenue	0.79x	0.97x	1.12x	0.85x	1.38x	1.26x	1.21x	1.18x
EV / Revenue	1.29x	0.97x	1.73x	1.49x	2.07x	2.02x	2x	1.98x
EV / EBITDA	5.53x	3.12x	5.37x	4.82x	6.83x	6.48x	6.42x	6.3x
EV / EBIT	7.36x	3.93x	6.72x	6.04x	8.53x	8.19x	8.22x	8x
EV / FCF	196x	-	15.6x	37x	87.5x	29.1x	21.7x	-
FCF Yield	0.51%	-	6.4%	2.71%	1.14%	3.44%	4.61%	-
Dividend per Share ²	3.242	-	2.754	2.79	3.73	3.214	3.467	3.795
Rate of return	12.1%	-	7.15%	8.83%	7%	7.11%	7.67%	8.39%
EPS ²	4.12	4.43	4.8	4.74	4.76	4.151	4.71	4.3
Distribution rate	78.7%	-	57.4%	58.9%	78.4%	77.4%	73.6%	88.3%
Net sales ¹	39,210	39,354	39,743	42,628	44,368	41,348	43,113	44,262
EBITDA ¹	9,160	12,263	12,830	13,134	13,452	12,873	13,463	13,942
EBIT ¹	6,886	9,740	10,261	10,494	10,778	10,188	10,515	10,969
Net income ¹	4,748	5,219	5,527	5,458	5,484	4,881	5,395	4,824
Net Debt ¹	19,774	-	24,540	26,955	30,530	31,345	34,320	35,696
Reference price ²	26.83	33.20	38.51	31.59	53.29	45.21	45.21	45.21
Nbr of stocks (in thousands)	1,152,254	1,152,254	1,152,254	1,152,254	1,152,254	1,152,254	-	-
Announcement Date	3/17/22	3/16/23	3/21/24	2/26/25	3/5/26	-	-	-

¹BRL in Million²BRL

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.($)
CPFL ENERGIA S.A.	12.11x	2.02x	6.6x	7.07%	10.66B
GE VERNOVA INC.	34.36x	6.09x	44.56x	0.19%	286B
NEXTERA ENERGY	23.88x	9.74x	16.19x	2.6%	198B
IBERDROLA, S.A.	19.42x	4.11x	11.14x	3.76%	153B
ENEL S.P.A.	13.56x	1.93x	6.82x	5.27%	114B
SOUTHERN COMPANY	20.86x	5.88x	13.04x	3.26%	105B
CONSTELLATION ENERGY CORPORATION	23.41x	3.56x	13.97x	0.62%	99.29B
DUKE ENERGY CORPORATION	18.38x	5.64x	11.13x	3.54%	96.59B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.14x	5.11x	12.4x	3.03%	69.62B
DOMINION ENERGY, INC.	17.63x	6.1x	12.55x	4.26%	55.16B
Average	20.38x	5.02x	14.84x	3.36%	118.7B
Weighted average by Cap.	23.46x	5.68x	20.11x	2.54%