Valuation E.D.F.

Equities

Market Closed - Euronext Paris Other stock markets 11:35:10 2023-05-17 am EDT			5-day change	1st Jan Change
12.00 ^EUR	-.--%		-.--%	-

May. 04	EU clears acquisition of ME Kobiernice by EDF and Eurus Energy Europe
Apr. 27	Sky: Eon nearing acquisition of Ovo Energy	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2027	2028
Capitalization ¹	33,447	44,829	48,001	-
Change	-	34.03%	-	-
Enterprise Value (EV) ¹	76,447	109,329	63,160	62,948
Change	-	43.01%	-	-0.34%
P/E ratio	7.08x	-2.39x	-	-
PBR	0.67x	1.36x	-	-
PEG	-	0x	-	-
Capitalization / Revenue	0.4x	0.31x	3.13x	3.13x
EV / Revenue	0.91x	0.76x	4.12x	4.1x
EV / EBITDA	-	-	-	11,974,043x
EV / EBIT	14.6x	-5.65x	20.7x	19.8x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.58	-	0.21	0.22
Rate of return	5.61%	-	1.75%	1.83%
EPS ²	1.46	-5.03	-	-
Distribution rate	39.7%	-	-	-
Net sales ¹	84,461	143,476	15,320	15,344
EBITDA	18,005	-4,986	-	5,257
EBIT ¹	5,225	-19,363	3,050	3,182
Net income	5,113	-17,940	-	-
Net Debt ¹	43,000	64,500	15,159	14,947
Reference price ²	10.33	12.00	12.00	12.00
Nbr of stocks (in thousands)	3,237,847	3,735,760	4,000,045	-
Announcement Date	2/18/22	2/17/23	-	-

¹EUR in Million²

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.($)
E.D.F.	-	-	-	-	51.55B
ENGIE	14.22x	1.57x	8.06x	5.16%	76.25B
ABU DHABI NATIONAL ENERGY COMPANY	34.53x	5.29x	14.89x	1.81%	67.64B
SEMPRA	17.85x	6.67x	13.91x	2.93%	58.98B
EON SE	16.55x	1.16x	9.53x	3.26%	55.1B
RWE AG	22.61x	2.54x	9.37x	2.32%	46.47B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.67x	4.95x	12.85x	3.48%	38.29B
ACWA POWER COMPANY	50.97x	19.74x	30.87x	0.48%	36.95B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.94x	4.9x	9.66x	4.58%	36.21B
AMEREN CORPORATION	19.99x	5.6x	12.88x	2.8%	29.72B
Average	23.48x	5.82x	13.56x	2.98%	49.72B
Weighted average by Cap.	22.90x	5.20x	12.94x	3.09%