Valuation RWE AG

Equities

Market Closed - Xetra Other stock markets 11:35:29 2025-01-20 am EST			5-day change	1st Jan Change
29.51 ^EUR	+0.55%		+4.87%	+2.36%

Jan. 20	RWE AG(NEU) : Deutsche Bank reiterates its Buy rating	ZD
Jan. 20	RWE AG(NEU) : Bernstein remains Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,805	23,366	24,144	28,124	30,614	21,786	21,786	-
Change	-	39.04%	3.33%	16.48%	8.85%	-28.84%	0%	-
Enterprise Value (EV) ¹	26,103	19,571	28,073	28,671	33,001	30,852	34,527	37,950
Change	-	-25.02%	43.44%	2.13%	15.1%	-6.51%	11.91%	9.91%
P/E ratio	1.98x	22.2x	33.4x	10.6x	21.1x	8.97x	12.9x	12.1x
PBR	0.99x	1.36x	1.58x	1.04x	0.97x	0.66x	0.64x	0.61x
PEG	-	-0.3x	-1.1x	0x	-0.4x	0.1x	-0.4x	1.86x
Capitalization / Revenue	1.28x	1.71x	0.98x	0.73x	1.07x	0.85x	0.88x	0.85x
EV / Revenue	1.99x	1.43x	1.14x	0.75x	1.16x	1.2x	1.39x	1.48x
EV / EBITDA	10.5x	6.05x	7.69x	4.54x	3.94x	5.59x	6.94x	6.88x
EV / EBIT	20.6x	11.1x	12.8x	6.28x	5.2x	8.79x	12.3x	12.1x
EV / FCF	-7.92x	24x	8.01x	-13.8x	-5.75x	-9.48x	-14x	-16.1x
FCF Yield	-12.6%	4.17%	12.5%	-7.25%	-17.4%	-10.6%	-7.16%	-6.2%
Dividend per Share ²	0.8	0.85	0.9	0.9	1	1.094	1.174	1.254
Rate of return	2.93%	2.46%	2.52%	2.16%	2.43%	3.71%	3.98%	4.25%
EPS ²	13.82	1.56	1.07	3.93	1.95	3.288	2.284	2.433
Distribution rate	5.79%	54.5%	84.1%	22.9%	51.3%	33.3%	51.4%	51.6%
Net sales ¹	13,125	13,688	24,526	38,366	28,566	25,705	24,809	25,664
EBITDA ¹	2,489	3,235	3,650	6,310	8,378	5,516	4,973	5,519
EBIT ¹	1,267	1,771	2,185	4,568	6,349	3,510	2,818	3,142
Net income ¹	8,498	995	721	2,717	1,450	2,428	1,632	1,703
Net Debt ¹	9,298	-3,795	3,929	547	2,387	9,066	12,742	16,165
Reference price ²	27.35	34.57	35.72	41.59	41.18	29.51	29.51	29.51
Nbr of stocks (in thousands)	614,434	675,900	675,928	676,216	743,419	738,247	738,247	-
Announcement Date	3/12/20	3/16/21	3/15/22	3/21/23	3/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
RWE AG	8.96x	1.2x	5.58x	+3.73%	22.3B
ABU DHABI NATIONAL ENERGY COMPANY	39.13x	-	-	+1.31%	95.81B
ACWA POWER COMPANY	189.25x	49.66x	95.92x	+0.17%	81.42B
NATIONAL GRID PLC	14.08x	4.54x	11.97x	+4.82%	57.45B
SEMPRA	17.76x	5.53x	14.66x	+2.91%	53.95B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	24.21x	6.18x	15.9x	+2.73%	43.91B
ENGIE	7.37x	0.95x	5.08x	+9.08%	39.69B
EON SE	10.31x	0.77x	7.66x	+4.96%	29.78B
AMEREN CORPORATION	20.38x	5.62x	13.04x	+2.85%	25.14B
Average	36.83x	9.31x	21.23x	+3.62%	49.94B
Weighted average by Cap.	51.84x	14.43x	30.73x	+3.02%