Valuation EDP Renováveis, S.A. Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

09-21	Ares Infrastructure Equity fund managed by Ares Management Corporation acquired 80% stake in 384 MW California Solar and Storage Portfolio from EDP Renewables, S.A..	CI
09-11	Berenberg Keeps EDP Renováveis at Buy Amid 'Optimism' on Longer-term Growth Prospects	MT

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	12,897	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	1.91%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	20,653	20,251	19,572
Change	-	-20.2%	25.32%	-24.44%	10.88%	-0.49%	-1.95%	-3.35%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	25.7x	24.3x	21.7x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.14x	1.09x	1.04x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	4.38x	1.8x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	4.65x	4.58x	4.44x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	7.45x	7.19x	6.73x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	9.51x	9.29x	8.69x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	16.9x	16.4x	15.1x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	44.9x	20.4x	28.8x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.23%	4.91%	3.47%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.179	0.1955	0.2218
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.47%	1.61%	1.82%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.474	0.5003	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	2,772	2,817	2,906
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,171	2,179	2,253
EBIT ¹	1,151	1,412	875	-9.16	958	1,221	1,234	1,294
Net income ¹	655	616.2	309	-556.2	216	489.6	521.3	589.6
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	12.17	12.17	12.17
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

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.($)
ADANI POWER LIMITED	29.99x	6.98x	18.85x	-.--%	39.26B
NTPC LTD	13.78x	2.72x	10.15x	3.02%	31.75B
CGN POWER CO., LTD.	12.64x	6.19x	12.87x	3.48%	29.2B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	27.48B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	27.09B
ADANI GREEN ENERGY LIMITED	77.16x	18.99x	22.56x	-.--%	22.84B
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	18.19B
Average	27.59x	8.31x	14.60x	1.98%	27.98B
Weighted average by Cap.	26.68x	7.99x	14.77x	1.87%