Valuation Endesa, S.A.

Equities

Market Closed - BME Other stock markets 11:38:35 2026-04-10 am EDT			5-day change	1st Jan Change
38.53 ^EUR	+0.26%		+2.64%	+25.79%

Apr. 07	Spanish wind power sector warns new EU tax could stifle investment	RE
Apr. 06	Spanish wind industry warns EU windfall tax could hurt investment	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,385	18,668	19,540	21,986	31,903	39,370	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	23.4%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	31,903	50,419	51,793	53,424
Change	-	-4.9%	1.38%	4.47%	1.98%	58.04%	2.72%	3.15%
P/E ratio	14.9x	7.35x	26.4x	11.7x	14.6x	17.2x	16.7x	16.3x
PBR	3.97x	3.36x	2.78x	2.43x	-	4.47x	4.2x	3.9x
PEG	-	0.1x	-0.4x	0x	0.8x	2.55x	6.23x	6.75x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.81x	1.83x	1.79x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.49x	2.32x	2.41x	2.43x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	5.54x	8.52x	8.69x	8.54x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	9.58x	14.2x	14.7x	14.7x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	-	32.1x	31.4x	31.5x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	-	3.12%	3.18%	3.17%
Dividend per Share ²	1.437	1.585	1	1.318	-	1.65	1.634	1.708
Rate of return	7.11%	8.99%	5.42%	6.34%	-	4.28%	4.24%	4.43%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.242	2.302	2.358
Distribution rate	106%	66.1%	143%	74%	-	73.6%	71%	72.4%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	21,699	21,526	21,970
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	5,915	5,960	6,257
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,553	3,516	3,638
Net income ¹	1,435	2,541	742	1,888	2,198	2,299	2,319	2,353
Net Debt ¹	9,675	10,869	10,405	9,298	-	11,050	12,423	14,054
Reference price ²	20.20	17.64	18.46	20.77	30.63	38.53	38.53	38.53
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,021,797	-	-
Announcement Date	2/22/22	2/24/23	2/28/24	2/22/25	2/23/26	-	-	-

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.($)
ENDESA, S.A.	17.19x	2.32x	8.52x	4.28%	46.21B
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	13.79x	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	24.85x	5.11x	15.20x	2.97%	123.06B
Weighted average by Cap.	30.78x	5.53x	19.37x	2.52%