|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.42 EUR | -1.68% |
|
+1.91% | +14.23% |
| May. 14 | Deutsche Bank Updates Forecasts for E.ON After 'Strong' Q1 Performance; Buy Rating Kept | MT |
| May. 13 | E.ON: Q1 26: Solid Energy Networks growth, uncertainty over RP5 persists |  |
Company Valuation: EON SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 31,789 | 20,045 | 31,716 | 29,368 | 42,136 | 48,155 | - | - |
| Change | - | -36.94% | 58.23% | -7.4% | 43.48% | 14.29% | - | - |
| Enterprise Value (EV) 1 | 70,562 | 52,787 | 69,407 | 70,435 | 85,372 | 88,130 | 95,014 | 98,953 |
| Change | - | -25.19% | 31.49% | 1.48% | 21.21% | 3.23% | 7.81% | 4.15% |
| P/E ratio | 6.77x | 13.3x | 60.8x | 6.5x | 24.4x | 16.8x | 15.4x | 14.4x |
| PBR | 2.64x | 1.53x | 2.25x | 1.65x | 2.19x | 2.35x | 2.18x | 2.05x |
| PEG | - | -0.2x | -0.9x | 0x | -0.4x | 0.3x | 1.61x | 2.16x |
| Capitalization / Revenue | 0.41x | 0.17x | 0.34x | 0.37x | 0.54x | 0.6x | 0.57x | 0.56x |
| EV / Revenue | 0.91x | 0.46x | 0.74x | 0.88x | 1.08x | 1.1x | 1.13x | 1.15x |
| EV / EBITDA | 8.94x | 6.55x | 7.41x | 7.78x | 8.67x | 9.23x | 8.92x | 8.67x |
| EV / EBIT | 14.9x | 10.2x | 10.9x | 12.2x | 13.7x | 14.7x | 14x | 13.6x |
| EV / FCF | -102x | 9.97x | -90.5x | -38.6x | -56.7x | -41.6x | -56.9x | -71.3x |
| FCF Yield | -0.98% | 10% | -1.11% | -2.59% | -1.76% | -2.41% | -1.76% | -1.4% |
| Dividend per Share 2 | 0.49 | 0.51 | 0.53 | 0.55 | 0.57 | 0.5903 | 0.613 | 0.6421 |
| Rate of return | 4.02% | 5.46% | 4.36% | 4.89% | 3.53% | 3.2% | 3.33% | 3.49% |
| EPS 2 | 1.8 | 0.7 | 0.2 | 1.73 | 0.66 | 1.094 | 1.199 | 1.279 |
| Distribution rate | 27.2% | 72.9% | 265% | 31.8% | 86.4% | 53.9% | 51.1% | 50.2% |
| Net sales 1 | 77,358 | 115,660 | 93,686 | 80,119 | 78,704 | 79,895 | 84,072 | 85,951 |
| EBITDA 1 | 7,889 | 8,059 | 9,370 | 9,049 | 9,849 | 9,550 | 10,650 | 11,408 |
| EBIT 1 | 4,723 | 5,197 | 6,387 | 5,762 | 6,227 | 5,981 | 6,797 | 7,282 |
| Net income 1 | 4,691 | 1,831 | 517 | 4,531 | 1,734 | 2,781 | 3,160 | 3,342 |
| Net Debt 1 | 38,773 | 32,742 | 37,691 | 41,067 | 43,236 | 39,974 | 46,859 | 50,798 |
| Reference price 2 | 12.19 | 9.33 | 12.15 | 11.24 | 16.12 | 18.42 | 18.42 | 18.42 |
| Nbr of stocks (in thousands) | 2,607,369 | 2,147,484 | 2,610,379 | 2,611,658 | 2,613,078 | 2,614,284 | - | - |
| Announcement Date | 3/16/22 | 3/15/23 | 3/13/24 | 2/26/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.88x | 1.12x | 9.47x | 3.15% | 57.35B | |
| 16.34x | 5.69x | 13.22x | 3.78% | 85.82B | |
| 14.46x | 1.58x | 8.13x | 5.07% | 78.03B | |
| 35.94x | 5.47x | 15.4x | 1.74% | 70.4B | |
| 18.19x | 6.66x | 14.83x | 2.88% | 59.93B | |
| 21.22x | 2.31x | 9.64x | 2.3% | 47.19B | |
| 17.74x | 5x | 12.89x | 3.47% | 38.48B | |
| 16.61x | 4.95x | 9.61x | 4.34% | 37.57B | |
| 50.97x | 19.74x | 30.87x | 0.48% | 36.96B | |
| 20.31x | 5.65x | 13x | 2.75% | 30.19B | |
| Average | 22.97x | 5.82x | 13.70x | 3% | 54.19B | |
| Weighted average by Cap. | 22.11x | 5.25x | 13.16x | 3.14% |
Y-o-Y evolution of P/E
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
