Company Valuation: Greencoat UK Wind PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,448 3,258 3,523 3,503 2,879 2,057 2,057 -
Change - 33.08% 8.15% -0.59% -17.82% -28.56% 0% -
Enterprise Value (EV) 1 2,448 4,203 4,604 5,271 4,630 3,976 3,820 3,634
Change - 71.69% 9.53% 14.5% -12.16% -14.11% -3.93% -4.88%
P/E ratio - 7.68x 3.69x 27.8x -52.6x -6.76x 6.78x 6.8x
PBR - - - 0.92x 0.84x 0.67x 0.65x 0.64x
PEG - - 0x -0.3x 0x -0x -0x -19.11x
Capitalization / Revenue 15.8x 7.69x 3.44x 15.1x 53.8x -14.3x 4.26x 4.28x
EV / Revenue 15.8x 9.93x 4.49x 22.8x 86.6x -27.7x 7.91x 7.56x
EV / EBITDA - - - - - - - -
EV / EBIT 19.4x 10.7x 4.67x 27.2x 196x 45.3x 9.3x 8.65x
EV / FCF - - - - - 12.4x 10.7x 8.79x
FCF Yield - - - - - 8.1% 9.34% 11.4%
Dividend per Share 2 0.071 0.0718 0.0772 0.1 0.1 0.1038 0.1074 0.111
Rate of return 5.29% 5.11% 5.08% 6.6% 7.83% 10.9% 11.3% 11.7%
EPS 2 - 0.183 0.4116 0.0544 -0.0243 -0.141 0.1405 0.14
Distribution rate - 39.2% 18.8% 184% -412% -73.6% 76.5% 79.3%
Net sales 1 155.4 423.5 1,025 231.3 53.49 -143.6 482.9 480.4
EBITDA - - - - - - - -
EBIT 1 126.4 393.9 986.6 194 23.62 87.72 410.7 420.2
Net income 1 - 363.2 953.9 126.2 -55.42 -311 307.3 306.4
Net Debt 1 - 945.2 1,080 1,768 1,751 1,920 1,764 1,577
Reference price 2 1.3420 1.4060 1.5200 1.5150 1.2770 0.9525 0.9525 0.9525
Nbr of stocks (in thousands) 1,824,129 2,317,098 2,318,090 2,312,132 2,254,359 2,159,110 2,159,110 -
Announcement Date 2/25/21 2/24/22 2/23/23 2/29/24 2/27/25 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

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

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