Company Valuation: EDP Renewables, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,036 19,768 18,969 10,440 12,654 13,458 - -
Change - -6.03% -4.04% -44.96% 21.21% 6.35% - -
Enterprise Value (EV) 1 24,772 19,768 24,774 18,718 20,754 21,214 20,812 20,134
Change - -20.2% 25.32% -24.44% 10.88% 2.22% -1.89% -3.26%
P/E 31.8x 32.7x 59.8x -18.6x 57.3x 26.8x 25.5x 22.7x
PBR 2.37x 2.23x 1.71x 0.97x 1.23x 1.19x 1.13x 1.08x
PEG - -3.82x -1.2x 0x -0x 0x 4.94x 1.8x
Capitalization / Revenue 12x 8.34x 8.47x 4.5x 4.71x 4.86x 4.78x 4.63x
EV / Revenue 14.1x 8.34x 11.1x 8.07x 7.72x 7.65x 7.4x 6.93x
EV / EBITDA 14.1x 9.16x 13.4x 11.1x 10.5x 9.77x 9.56x 8.94x
EV / EBIT 21.5x 14x 28.3x -2,043x 21.7x 17.5x 16.9x 15.6x
EV / FCF -14.5x - -6.68x -4.68x -19.5x 46.1x 20.9x 29.6x
FCF Yield -6.9% - -15% -21.4% -5.14% 2.17% 4.78% 3.37%
Dividend per Share 2 0.0886 - 0.2658 0.2 0.08 0.179 0.1948 0.2218
Rate of return 0.4% - 1.43% 1.99% 0.66% 1.41% 1.53% 1.75%
EPS 2 0.6891 0.63 0.31 -0.54 0.21 0.474 0.4984 0.5597
Distribution rate 12.9% - 85.7% -37% 38.1% 37.8% 39.1% 39.6%
Net sales 1 1,758 2,371 2,239 2,320 2,688 2,771 2,814 2,906
EBITDA 1 1,760 2,157 1,845 1,684 1,974 2,171 2,176 2,253
EBIT 1 1,151 1,412 875 -9.16 958 1,214 1,231 1,294
Net income 1 655 616.2 309 -556.2 216 487.4 517.9 587.9
Net Debt 1 3,736 - 5,805 8,278 8,100 7,756 7,354 6,676
Reference price 2 21.90 20.58 18.52 10.04 12.04 12.70 12.70 12.70
Nbr of stocks (in thousands) 960,558 960,558 1,023,978 1,039,856 1,051,033 1,059,699 - -
Announcement Date 16/02/22 01/03/23 28/02/24 26/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.79x7.65x9.77x1.41% 15.43B
20.78x10.42x15.04x2.19% 26.91B
76.76x18.93x22.49x-.--% 22.91B
12.9x5.64x9.24x2.89% 8.33B
27.95x4.89x8.45x3.28% 4.1B
Average 33.04x 9.51x 13.00x 1.95% 15.54B
Weighted average by Cap. 38.02x 11.58x 15.22x 1.52%

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. EDPR Stock
  4. Valuation EDP Renewables, S.A.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!