Valuation Endesa, S.A.

Stocks

Real-time Estimate Tradegate 16:00:57 21/08/2026 BST			5-day change	1st Jan Change
41.40 ^EUR	-0.23%		+0.12%	+35.06%

08-14	Spain Extends the Operating Life of the Almaraz Nuclear Power Plant Until 2030	RE
08-14	Spain extends Almaraz nuclear plant operations through 2030	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,385	18,668	19,540	21,986	31,903	42,468	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	33.11%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,337	54,932	55,956
Change	-	-4.9%	1.38%	4.47%	34.3%	26.95%	2.99%	1.86%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.6x	17.6x	17.3x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.93x	4.58x	4.32x
PEG	-	0.1x	-0.4x	0x	0.8x	1.4x	178.1x	9.84x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.91x	1.97x	1.96x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.4x	2.55x	2.59x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.8x	9x	8.96x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.5x	14.9x	14.9x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	31.7x	33.6x	43.1x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.15%	2.98%	2.32%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.708	1.748	1.797
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.12%	4.21%	4.33%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.358	2.36	2.402
Distribution rate	106%	66.1%	143%	74%	62.9%	72.5%	74.1%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,215	21,562	21,646
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,064	6,100	6,244
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,680	3,686	3,764
Net income ¹	1,435	2,541	742	1,888	2,198	2,464	2,388	2,410
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,869	12,464	13,489
Reference price ²	20.20	17.64	18.46	20.77	30.63	41.49	41.49	41.49
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,023,564	-	-
Announcement Date	22/02/22	24/02/23	28/02/24	22/02/25	23/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENDESA, S.A.	17.6x	2.4x	8.8x	4.12%	49.6B
GE VERNOVA INC.	31.32x	5.31x	38.88x	0.21%	257B
NEXTERA ENERGY	21.12x	9.16x	15.62x	2.9%	177B
IBERDROLA, S.A.	19.79x	4.13x	11.34x	3.61%	152B
ENEL S.P.A.	13.08x	1.89x	6.71x	5.41%	110B
SOUTHERN COMPANY	20.45x	5.91x	13.06x	3.31%	105B
CONSTELLATION ENERGY CORPORATION	21.48x	3.18x	13.64x	0.63%	96.7B
DUKE ENERGY CORPORATION	18.19x	5.57x	11.23x	3.55%	95.66B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.74x	5.13x	12.47x	3.06%	68.43B
DOMINION ENERGY, INC.	18.82x	6.29x	13.42x	3.96%	59.34B
Average	20.16x	4.90x	14.52x	3.08%	117.2B
Weighted average by Cap.	21.81x	5.23x	18.00x	2.65%