Valuation Avista Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 07:02:15 09/10/2026 BST			5-day change	1st Jan Change
31.42 ^EUR	+0.38%		+1.29%	-3.02%

10-01	Avista Corporation Submits A Bull Trout Monitoring Report to the Federal Energy Regulatory Commission	CI
08-30	Avista Requests Annual Price Adjustments with Washington Utilities and Transportation Commission	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,007	3,271	2,765	2,900	3,136	2,972	-	-
Change	-	8.79%	-15.47%	4.89%	8.12%	-5.22%	-	-
Enterprise Value (EV) ¹	5,469	5,604	5,609	5,838	6,259	6,099	6,253	6,470
Change	-	2.47%	0.1%	4.08%	7.2%	-2.56%	2.52%	3.48%
P/E	20.2x	20.9x	16x	16x	16.2x	13.7x	12.8x	12.2x
PBR	-	3.8x	1.12x	1.13x	1.17x	1.05x	1.02x	0.94x
PEG	-	21.95x	2.83x	7.17x	4.12x	1.55x	1.74x	2.69x
Capitalization / Revenue	2.09x	1.91x	1.58x	1.5x	1.6x	1.48x	1.43x	1.39x
EV / Revenue	3.8x	3.28x	3.2x	3.01x	3.19x	3.04x	3.01x	3.02x
EV / EBITDA	11.9x	12.6x	10.7x	10.1x	9.73x	8.9x	8.36x	8.25x
EV / EBIT	24x	29.5x	21.8x	19.1x	17.7x	15x	14.2x	13.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.69	1.76	1.84	1.9	1.96	1.988	2.03	2.092
Rate of return	3.98%	3.97%	5.15%	5.19%	5.09%	5.6%	5.72%	5.9%
EPS ²	2.1	2.12	2.24	2.29	2.38	2.59	2.78	2.906
Distribution rate	80.5%	83%	82.1%	83%	82.4%	76.8%	73%	72%
Net sales ¹	1,439	1,710	1,752	1,937	1,964	2,004	2,076	2,146
EBITDA ¹	460.4	443.4	523	580	643	685.5	747.6	784.2
EBIT ¹	228.2	190.2	257.7	306	354	405.9	439.8	467.1
Net income ¹	147.3	155.2	171.2	180	193	219.1	234.1	251.1
Net Debt ¹	2,462	2,333	2,844	2,938	3,123	3,126	3,280	3,498
Reference price ²	42.49	44.34	35.74	36.63	38.54	35.49	35.49	35.49
Nbr of stocks (in thousands)	70,768	73,776	77,368	79,183	81,372	83,753	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NATIONAL GRID PLC	12.83x	5.61x	11.99x	4.31%	76.56B
ENGIE	11.94x	1.39x	7.27x	6.23%	61.85B
SEMPRA	15.91x	6.23x	13.89x	3.29%	52.36B
EON SE	15.5x	1.12x	9.28x	3.49%	49.67B
RWE AG	18.74x	2.6x	9x	2.29%	45.55B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.26x	4.88x	9.44x	4.63%	36.35B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.06x	4.79x	12.55x	3.71%	35.81B
ACWA POWER COMPANY	65.33x	18.41x	35.94x	0.27%	33.65B
NATURGY ENERGY GROUP, S.A.	13.71x	2.03x	7.35x	6.11%	31.03B
Average	20.81x	5.23x	12.97x	3.82%	46.98B
Weighted average by Cap.	18.93x	4.84x	12.29x	3.94%