|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.27 EUR | -0.05% |
|
-1.58% | +35.93% |
| Jun. 18 | Jefferies leaves Eon at 'Hold' - target €16 | DP |
| Jun. 18 | EON AG : Jefferies remains Neutral | ZD |
Company Valuation: EON SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 23,633 | 31,789 | 20,045 | 31,716 | 29,368 | 39,915 | - | - |
| Change | - | 34.51% | -36.94% | 58.23% | -7.4% | 35.91% | - | - |
| Enterprise Value (EV) 1 | 64,369 | 70,562 | 52,787 | 69,407 | 70,435 | 84,211 | 87,597 | 91,200 |
| Change | - | 9.62% | -25.19% | 31.49% | 1.48% | 19.56% | 4.02% | 4.11% |
| P/E ratio | 23.2x | 6.77x | 13.3x | 60.8x | 6.5x | 14x | 14.8x | 12.2x |
| PBR | 4.8x | 2.64x | 1.53x | 2.25x | 1.65x | 2.14x | 2.04x | 1.85x |
| PEG | - | 0x | -0.2x | -0.9x | 0x | -0.4x | -2.91x | 0.6x |
| Capitalization / Revenue | 0.39x | 0.41x | 0.17x | 0.34x | 0.37x | 0.47x | 0.49x | 0.46x |
| EV / Revenue | 1.06x | 0.91x | 0.46x | 0.74x | 0.88x | 1x | 1.07x | 1.06x |
| EV / EBITDA | 9.32x | 8.94x | 6.55x | 7.41x | 7.78x | 8.79x | 9.2x | 8.48x |
| EV / EBIT | 17x | 14.9x | 10.2x | 10.9x | 12.2x | 13.7x | 14.8x | 13.1x |
| EV / FCF | 56.4x | -102x | 9.97x | -90.5x | -38.6x | -86.7x | -38x | -44.5x |
| FCF Yield | 1.77% | -0.98% | 10% | -1.11% | -2.59% | -1.15% | -2.63% | -2.25% |
| Dividend per Share 2 | 0.47 | 0.49 | 0.51 | 0.53 | 0.55 | 0.5725 | 0.5969 | 0.6214 |
| Rate of return | 5.19% | 4.02% | 5.46% | 4.36% | 4.89% | 3.75% | 3.91% | 4.07% |
| EPS 2 | 0.39 | 1.8 | 0.7 | 0.2 | 1.73 | 1.089 | 1.034 | 1.255 |
| Distribution rate | 121% | 27.2% | 72.9% | 265% | 31.8% | 52.6% | 57.8% | 49.5% |
| Net sales 1 | 60,944 | 77,358 | 115,660 | 93,686 | 80,119 | 84,433 | 81,588 | 86,025 |
| EBITDA 1 | 6,905 | 7,889 | 8,059 | 9,370 | 9,049 | 9,584 | 9,525 | 10,752 |
| EBIT 1 | 3,776 | 4,723 | 5,197 | 6,387 | 5,762 | 6,126 | 5,932 | 6,956 |
| Net income 1 | 1,017 | 4,691 | 1,831 | 517 | 4,531 | 2,873 | 2,750 | 3,175 |
| Net Debt 1 | 40,736 | 38,773 | 32,742 | 37,691 | 41,067 | 44,296 | 47,682 | 51,285 |
| Reference price 2 | 9.06 | 12.19 | 9.33 | 12.15 | 11.24 | 15.28 | 15.28 | 15.28 |
| Nbr of stocks (in thousands) | 2,607,369 | 2,607,369 | 2,147,484 | 2,610,379 | 2,611,658 | 2,613,078 | - | - |
| Announcement Date | 3/24/21 | 3/16/22 | 3/15/23 | 3/13/24 | 2/26/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 14.03x | 1x | 8.79x | 3.75% | 45.97B | ||
| 45.97x | 7.39x | 20.41x | 1.3% | 101B | ||
| 14.22x | 5.11x | 11.97x | 4.58% | 69.01B | ||
| 10.87x | 1.23x | 6.25x | 6.93% | 54.9B | ||
| 16.32x | 5.58x | 14.65x | 3.48% | 48.51B | ||
| 98.85x | 26.7x | 50.82x | 0.57% | 46.46B | ||
| 20.41x | 5.8x | 14.18x | 3.08% | 40.97B | ||
| 18.22x | 5.07x | 9.99x | 4.54% | 37.17B | ||
| 15.66x | 1.5x | 7.42x | 3.38% | 29.46B | ||
| Average | 28.28x | 6.60x | 16.05x | 3.51% | 52.64B | |
| Weighted average by Cap. | 30.06x | 6.75x | 16.64x | 3.36% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- EOAN Stock
- Valuation EON SE
Select your edition
All financial news and data tailored to specific country editions
