Company Valuation: Greencoat UK Wind PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,282 2,448 3,258 3,523 3,503 2,543 2,543 -
Change - 7.26% 33.08% 8.15% -0.59% -27.4% 0% -
Enterprise Value (EV) 1 2,282 2,448 4,203 4,604 5,271 4,504 4,361 4,254
Change - 7.26% 71.69% 9.53% 14.5% -14.56% -3.18% -2.44%
P/E ratio 47.9x - 7.68x 3.69x 27.8x -8.78x 7.7x 8.67x
PBR - - - - 0.92x 0.71x 0.68x 0.67x
PEG - - - 0x -0.3x 0x -0x -0.8x
Capitalization / Revenue - 15.8x 7.69x 3.44x 15.1x -4.55x 5.82x 5.85x
EV / Revenue - 15.8x 9.93x 4.49x 22.8x -8.06x 9.98x 9.78x
EV / EBITDA - - - - - - - -
EV / EBIT - 19.4x 10.7x 4.67x 27.2x -22.3x 9.96x 10.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.071 0.0718 0.0772 0.1 0.1 0.104 0.107
Rate of return - 5.29% 5.11% 5.08% 6.6% 8.83% 9.19% 9.45%
EPS 2 0.0314 - 0.183 0.4116 0.0544 -0.129 0.147 0.1305
Distribution rate - - 39.2% 18.8% 184% -77.5% 70.7% 82%
Net sales 1 - 155.4 423.5 1,025 231.3 -558.5 437 434.8
EBITDA - - - - - - - -
EBIT 1 - 126.4 393.9 986.6 194 -202.2 438 405.8
Net income 1 43.29 - 363.2 953.9 126.2 -293.4 329.7 270.4
Net Debt 1 - - 945.2 1,080 1,768 1,961 1,817 1,711
Reference price 2 1.504 1.342 1.406 1.520 1.515 1.132 1.132 1.132
Nbr of stocks (in thousands) 1,517,537 1,824,129 2,317,098 2,318,090 2,312,132 2,246,633 2,246,633 -
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

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

  1. Stock Market
  2. Equities
  3. UKW Stock
  4. Valuation Greencoat UK Wind PLC