Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin 11:55:00 2026-10-16 am EDT			5-day change	1st Jan Change
0.7950 ^EUR	0.00%		+1.15%	+15.72%

Sep. 15	Berenberg likes GSK; Deutsche Bank lifts Astra	AN
Sep. 14	Tranche Update on Greencoat Renewables PLC's Equity Buyback Plan announced on March 5, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	996.7	1,295	1,159	916.4	764.9	856.1	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	11.93%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,939	1,930	1,885
Change	-	37.57%	18.92%	-13.16%	-11.05%	4.76%	-0.46%	-2.29%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	13.4x	9.44x	8.58x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.81x	0.79x	0.78x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.2x	0.8x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	7.64x	5.99x	5.54x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	17.3x	13.5x	12.2x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.4x	15.2x	13x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	18.2x	15.5x	14.3x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.9x	15.7x	13.5x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.3%	6.36%	7.38%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0687	0.069	0.0692
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	8.65%	8.67%	8.7%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0592	0.0842	0.0927
Distribution rate	65.2%	48.7%	105%	150%	-145%	116%	81.9%	74.6%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	112	143	154.5
EBITDA ¹	79.64	151.9	106.7	97.38	-7.177	118	127	145
EBIT ¹	79.64	151.9	106.7	97.38	-7.177	106.3	124.2	132
Net income ¹	71.14	136.6	69.49	50.97	-52.42	75.4	87.43	101
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,083	1,074	1,029
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7950	0.7950	0.7950
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,076,869	-	-
Announcement Date	2/28/22	2/27/23	3/6/24	3/6/25	3/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GREENCOAT RENEWABLES PLC	13.42x	17.31x	16.43x	8.65%	963M
GE VERNOVA INC.	30.27x	5.04x	36.76x	0.22%	245B
NEXTERA ENERGY	19.82x	8.8x	15.36x	3.12%	166B
IBERDROLA, S.A.	21.04x	4.3x	11.9x	3.36%	158B
CHINA YANGTZE POWER CO., LTD.	19.89x	11.15x	14.57x	3.52%	107B
SOUTHERN COMPANY	20.48x	5.91x	12.98x	3.33%	105B
ENEL S.P.A.	12.58x	1.86x	6.57x	5.62%	103B
CONSTELLATION ENERGY CORPORATION	21.77x	3.23x	13.44x	0.63%	96.15B
DUKE ENERGY CORPORATION	17.96x	5.57x	11.18x	3.59%	94.71B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.76x	5.15x	12.58x	3.03%	69.21B
Average	19.70x	6.83x	15.18x	3.51%	114.6B
Weighted average by Cap.	21.65x	5.76x	17.71x	2.64%