Valuation Endesa, S.A.

Stocks

Market Closed - BME Other stock markets 16:35:14 17/07/2026 BST			5-day change	1st Jan Change
40.27 ^EUR	+1.85%		+3.28%	+31.47%

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	42,203	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	32.28%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	53,139	54,819	55,856
Change	-	-4.9%	1.38%	4.47%	34.3%	26.48%	3.16%	1.89%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.5x	17.2x	16.8x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.7x	4.49x	4.25x
PEG	-	0.1x	-0.4x	0x	0.8x	1.89x	9.21x	7.06x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.93x	1.94x	1.93x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.43x	2.52x	2.55x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.85x	9.03x	8.96x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.7x	15x	14.9x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	33.6x	38.4x	38.4x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	2.98%	2.61%	2.6%
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%	4.07%	4.26%	4.41%
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	40.27	40.27	40.27
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENDESA, S.A.	17.55x	2.43x	8.85x	4.07%	48.29B
GE VERNOVA INC.	34.52x	6.07x	44.4x	0.19%	284B
NEXTERA ENERGY	22.2x	9.29x	15.36x	2.78%	185B
IBERDROLA, S.A.	21.17x	4.28x	11.63x	3.42%	158B
ENEL S.P.A.	14.12x	2x	7.01x	5.06%	117B
SOUTHERN COMPANY	21.41x	5.97x	13.18x	3.19%	107B
DUKE ENERGY CORPORATION	18.51x	5.63x	11.32x	3.51%	97.46B
CONSTELLATION ENERGY CORPORATION	20.61x	3.16x	12.41x	0.67%	90.13B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.7x	5.27x	12.65x	2.92%	71.9B
DOMINION ENERGY, INC.	19.73x	6.46x	13.81x	3.76%	62.48B
Average	21.05x	5.06x	15.06x	2.96%	122.17B
Weighted average by Cap.	23.28x	5.51x	19.61x	2.53%