Company Valuation: Ameren Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,930 22,988 19,021 23,794 27,012 30,335 - -
Change - 0.25% -17.25% 25.09% 13.52% 12.3% - -
Enterprise Value (EV) 1 36,534 38,073 35,502 42,509 46,829 52,687 55,047 57,557
Change - 4.21% -6.75% 19.74% 10.16% 12.51% 4.48% 4.56%
P/E 23.2x 21.5x 16.5x 20.2x 18.7x 20.4x 18.8x 17.2x
PBR 2.36x 2.22x 1.7x 1.99x 2.06x 2.09x 1.94x 1.79x
PEG - 2.75x 2.85x 22.12x 0.9x 35.01x 2.22x 1.93x
Capitalization / Revenue 3.59x 2.89x 2.54x 3.12x 3.07x 3.2x 3.09x 2.9x
EV / Revenue 5.71x 4.78x 4.73x 5.58x 5.32x 5.56x 5.61x 5.49x
EV / EBITDA 14.7x 13.6x 12.1x 13.7x 13x 13x 12.3x 11.6x
EV / EBIT 27.4x 25.1x 22.8x 28x 23.1x 22.7x 20.9x 19.2x
EV / FCF -28.3x -35x -34.4x -27.3x -60.4x -26.1x -25.5x -26.7x
FCF Yield -3.54% -2.86% -2.91% -3.66% -1.65% -3.83% -3.91% -3.75%
Dividend per Share 2 2.2 2.36 2.52 2.68 2.84 3.008 3.218 3.411
Rate of return 2.47% 2.65% 3.48% 3.01% 2.84% 2.74% 2.94% 3.11%
EPS 2 3.84 4.14 4.38 4.42 5.35 5.381 5.836 6.356
Distribution rate 57.3% 57% 57.5% 60.6% 53.1% 55.9% 55.1% 53.7%
Net sales 1 6,394 7,957 7,500 7,623 8,799 9,479 9,820 10,477
EBITDA 1 2,479 2,804 2,945 3,106 3,594 4,043 4,474 4,977
EBIT 1 1,333 1,515 1,558 1,516 2,026 2,321 2,640 3,001
Net income 1 990 1,074 1,152 1,182 1,456 1,511 1,679 1,880
Net Debt 1 13,604 15,085 16,481 18,715 19,817 22,352 24,713 27,223
Reference price 2 89.01 88.92 72.34 89.14 99.86 109.61 109.61 109.61
Nbr of stocks (in thousands) 257,606 258,522 262,945 266,928 270,495 276,752 - -
Announcement Date 17/02/22 15/02/23 22/02/24 13/02/25 11/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.37x5.56x13.03x2.74% 30.33B
37.07x6.33x17.08x1.65% 81.42B
13.3x5.6x12.08x4.16% 79.71B
14.29x1.58x8.11x5.17% 75.84B
17.57x6.87x14.29x2.97% 57.89B
16.98x1.18x9.79x3.15% 56.28B
22.3x2.74x9.19x2.3% 46.42B
58.64x21.06x34.59x0.3% 39.4B
17.74x5.08x13x3.48% 38.21B
16.37x4.99x9.72x4.49% 37.3B
Average 23.46x 6.10x 14.09x 3.04% 54.28B
Weighted average by Cap. 22.82x 5.62x 13.62x 3.15%

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. Stocks
  3. AEE Stock
  4. Valuation Ameren Corporation