Valuation EDP - Energias de Portugal, S.A.

Equities

Real-time Euronext Lisbonne Other stock markets 05:07:28 2026-04-13 am EDT			5-day change	1st Jan Change
4.729 ^EUR	-0.13%		+0.70%	+20.79%

Apr. 07	EDP and Zelestra sign Spain's first PPA to hybridize solar plant	RE
Apr. 06	Brazil's government summons power distributors to sign 14 concession renewals	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	19,070	18,378	18,976	12,871	16,184	19,574	-	-
Change	-	-3.63%	3.26%	-32.17%	25.75%	20.95%	-	-
Enterprise Value (EV) ¹	30,635	18,378	34,295	28,436	31,541	36,512	36,725	36,054
Change	-	-40.01%	86.61%	-17.09%	10.92%	15.76%	0.58%	-1.83%
P/E ratio	29.2x	27.2x	20x	16.3x	14x	17x	17.2x	17.4x
PBR	2.05x	-	1.64x	1.1x	1.44x	1.62x	1.55x	1.48x
PEG	-	8.04x	0.6x	-1x	0.3x	-27.84x	-14.77x	-17.15x
Capitalization / Revenue	1.27x	0.89x	1.17x	0.86x	1.04x	1.25x	1.24x	1.21x
EV / Revenue	2.04x	0.89x	2.12x	1.9x	2.02x	2.33x	2.33x	2.22x
EV / EBITDA	8.23x	4.06x	6.83x	5.92x	6.27x	7.37x	7.32x	6.98x
EV / EBIT	15.9x	7.26x	12.3x	12.6x	10.5x	12.3x	12.3x	12.1x
EV / FCF	-23x	66.2x	-10.7x	-21.7x	-80.4x	51.2x	42.8x	36.6x
FCF Yield	-4.35%	1.51%	-9.39%	-4.61%	-1.24%	1.95%	2.34%	2.73%
Dividend per Share ²	0.19	0.19	0.195	0.2	0.205	0.199	0.199	0.199
Rate of return	3.93%	4.08%	4.28%	6.47%	5.24%	4.2%	4.2%	4.2%
EPS ²	0.1656	0.1712	0.2275	0.19	0.28	0.2783	0.275	0.2723
Distribution rate	115%	111%	85.7%	105%	73.2%	71.5%	72.4%	73.1%
Net sales ¹	14,983	20,651	16,202	14,966	15,607	15,670	15,792	16,221
EBITDA ¹	3,723	4,524	5,020	4,801	5,028	4,952	5,018	5,164
EBIT ¹	1,931	2,530	2,798	2,262	2,999	2,976	2,974	2,976
Net income ¹	657	679	952	801	1,150	1,164	1,151	1,139
Net Debt ¹	11,565	-	15,319	15,565	15,357	16,938	17,151	16,480
Reference price ²	4.832	4.656	4.555	3.091	3.915	4.735	4.735	4.735
Nbr of stocks (in thousands)	3,946,678	3,947,065	4,165,997	4,163,910	4,133,900	4,133,898	-	-
Announcement Date	2/17/22	3/1/23	3/1/24	3/13/25	2/25/26	-	-	-

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.($)
EDP - ENERGIAS DE PORTUGAL, S.A.	17.01x	2.5x	7.91x	4.27%	22.98B
GE VERNOVA INC.	67.34x	5.77x	44.75x	0.19%	267B
NEXTERA ENERGY	23.58x	9.55x	15.96x	2.64%	196B
IBERDROLA, S.A.	20.67x	4.08x	11.54x	3.59%	159B
ENEL S.P.A.	14.48x	1.97x	6.9x	4.91%	116B
SOUTHERN COMPANY	21.51x	6.05x	13.21x	3.13%	110B
CONSTELLATION ENERGY CORPORATION	24.81x	3.85x	13.81x	0.6%	104B
DUKE ENERGY CORPORATION	19.57x	5.85x	11.66x	3.33%	103B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.52x	5.34x	12.63x	2.85%	73.93B
DOMINION ENERGY, INC.	17.89x	6.34x	12.99x	4.16%	56.46B
Average	24.84x	5.13x	15.14x	2.97%	120.73B
Weighted average by Cap.	31.04x	5.60x	19.56x	2.49%