Valuation Endesa, S.A.

Stocks

Market Closed - BME 16:35:24 17/09/2026 BST			5-day change	1st Jan Change
43.72 ^EUR	+1.91%		+4.59%	+42.74%

09-16	Portugal's regulator raises power tariffs 2.7%, blames US-Iran conflict	RE
09-07	Spanish stocks - Factors to watch on Sept 7	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	44,750	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	40.27%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	55,618	57,220	58,249
Change	-	-4.9%	1.38%	4.47%	34.3%	32.38%	2.88%	1.8%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	18.5x	18.5x	18.2x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	5.2x	4.83x	4.55x
PEG	-	0.1x	-0.4x	0x	0.8x	1.5x	1,182.21x	10.3x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	2.01x	2.08x	2.07x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.5x	2.65x	2.69x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	9.17x	9.38x	9.33x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	15.1x	15.5x	15.5x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	33.1x	35x	44.8x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.02%	2.86%	2.23%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.701	1.751	1.8
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	3.89%	4%	4.12%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.364	2.365	2.407
Distribution rate	106%	66.1%	143%	74%	62.9%	72%	74%	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	3,684	3,691	3,770
Net income ¹	1,435	2,541	742	1,888	2,198	2,474	2,393	2,416
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,868	12,469	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	43.72	43.72	43.72
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.	18.14x	2.47x	9.03x	3.97%	50.67B
GE VERNOVA INC.	30.04x	5.06x	36.82x	0.22%	246B
NEXTERA ENERGY	19.96x	8.84x	15.07x	3.06%	168B
IBERDROLA, S.A.	19.81x	4.14x	11.33x	3.58%	152B
ENEL S.P.A.	12.23x	1.82x	6.46x	5.83%	102B
SOUTHERN COMPANY	19.29x	5.73x	12.56x	3.52%	99.2B
CONSTELLATION ENERGY CORPORATION	20.42x	3.19x	12.97x	0.66%	91.95B
DUKE ENERGY CORPORATION	17.46x	5.48x	11.04x	3.7%	91.82B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.76x	5.05x	12.2x	3.19%	65.7B
DOMINION ENERGY, INC.	17.72x	6.09x	12.8x	4.2%	55.86B
Average	19.38x	4.79x	14.03x	3.19%	112.26B
Weighted average by Cap.	20.96x	5.08x	17.28x	2.76%