Valuation Edison S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:45:00 2026-02-13 am EST			5-day change	1st Jan Change
2.370 ^EUR	+0.64%		-1.25%	-1.86%

Jan. 30	DIARY - Italy to March 31	RE
Jan. 28	Snam, Terna and Other Network Operators to Invest 27 Billion Euros in 2026-28 - Agici	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	5,087	5,538	5,431	7,009	6,441	7,284
Change	-	8.88%	-1.94%	29.07%	-8.11%	13.09%
Enterprise Value (EV) ¹	5,506	5,865	5,957	7,101	6,894	7,091
Change	-	6.53%	1.56%	19.22%	-2.92%	2.86%
P/E ratio	-	-11.6x	286x	17x	-	14.1x
PBR	-	1.04x	1.02x	1.18x	-	1.13x
PEG	-	-	-3x	0x	-	-
Capitalization / Revenue	0.56x	0.68x	0.85x	0.6x	0.21x	0.4x
EV / Revenue	0.6x	0.72x	0.93x	0.6x	0.23x	0.38x
EV / EBITDA	8.68x	12.2x	10.5x	10x	7.56x	6.28x
EV / EBIT	32.4x	35.1x	23.7x	18x	12.4x	9.65x
EV / FCF	14,682x	25.7x	21.4x	-142x	55.5x	21.8x
FCF Yield	0.01%	3.9%	4.66%	-0.7%	1.8%	4.59%
Dividend per Share ²	-	-	-	0.285	0.052	-
Rate of return	-	-	-	19.3%	3.82%	-
EPS ²	-	-0.0891	0.003533	0.0872	-	0.1087
Distribution rate	-	-	-	327%	-	-
Net sales ¹	9,159	8,168	6,390	11,739	30,380	18,436
EBITDA ¹	634	481	568	710	912	1,130
EBIT ¹	170	167	251	394	554	735
Net income ¹	54	-479	19	413	151	515
Net Debt ¹	419	327	526	92	453	-193
Reference price ²	0.946	1.030	1.010	1.480	1.360	1.538
Nbr of stocks (in thousands)	5,377,001	5,377,001	5,377,001	4,736,117	4,736,117	4,736,117
Announcement Date	2/27/19	3/27/20	3/1/21	3/2/22	3/3/23	2/21/24

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.($)
EDISON S.P.A.	-	-	-	-	13.32B
ABU DHABI NATIONAL ENERGY COMPANY	41.71x	6.65x	19.67x	1.44%	89.38B
NATIONAL GRID PLC	17.68x	5.84x	14x	3.52%	92.55B
ENGIE	13.85x	1.47x	7.2x	5.35%	75.11B
SEMPRA	23.84x	6.83x	16.43x	2.71%	61.86B
EON SE	16.85x	1.05x	9.34x	3.07%	57.59B
RWE AG	21.93x	2.09x	9.97x	2.39%	42.19B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	20.69x	5.58x	14.35x	2.91%	43.11B
DUBAI ELECTRICITY AND WATER AUTHORITY	19.19x	5.57x	10.76x	4%	42.2B
ACWA POWER COMPANY	66.51x	21.51x	34.7x	0.65%	37.61B
Average	26.92x	6.29x	15.16x	2.89%	55.49B
Weighted average by Cap.	25.81x	5.72x	14.68x	2.99%