Valuation Endesa, S.A.

Stocks

Real-time Estimate Tradegate Other stock markets 14:43:34 16/07/2026 BST			5-day change	1st Jan Change
39.48 ^EUR	-0.89%		+1.42%	+28.57%

07-15	The IBEX 35 opens lower, with geopolitics and the Fed in focus	RE
07-15	Spanish stocks - Factors to watch on July 15	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	41,752	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	30.87%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	52,689	54,369	55,406
Change	-	-4.9%	1.38%	4.47%	34.3%	25.41%	3.19%	1.91%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.4x	17x	16.6x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.65x	4.45x	4.21x
PEG	-	0.1x	-0.4x	0x	0.8x	1.88x	9.11x	6.97x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.91x	1.92x	1.91x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.41x	2.5x	2.53x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.78x	8.95x	8.89x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.5x	14.9x	14.8x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	33.3x	38.1x	38.1x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3%	2.63%	2.63%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.638	1.716	1.774
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.11%	4.31%	4.45%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.295	2.337	2.393
Distribution rate	106%	66.1%	143%	74%	62.9%	71.4%	73.4%	74.1%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	21,903	21,722	21,909
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,002	6,071	6,231
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,622	3,653	3,745
Net income ¹	1,435	2,541	742	1,888	2,198	2,379	2,372	2,410
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,937	12,617	13,654
Reference price ²	20.20	17.64	18.46	20.77	30.63	39.84	39.84	39.84
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,047,992	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENDESA, S.A.	17.38x	2.41x	8.79x	4.12%	47.75B
GE VERNOVA INC.	34.44x	6.06x	44.29x	0.19%	284B
NEXTERA ENERGY	22.28x	9.31x	15.39x	2.77%	186B
IBERDROLA, S.A.	21.07x	4.27x	11.59x	3.44%	157B
ENEL S.P.A.	14.11x	2x	7.01x	5.07%	117B
SOUTHERN COMPANY	21.27x	5.94x	13.13x	3.21%	107B
DUKE ENERGY CORPORATION	18.41x	5.62x	11.29x	3.53%	96.93B
CONSTELLATION ENERGY CORPORATION	21.07x	3.22x	12.64x	0.65%	92.17B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.76x	5.28x	12.67x	2.92%	72.09B
DOMINION ENERGY, INC.	19.71x	6.45x	13.81x	3.76%	62.42B
Average	21.05x	5.05x	15.06x	2.96%	122.11B
Weighted average by Cap.	23.27x	5.51x	19.58x	2.53%