Valuation EON SE

Stocks

Market Closed - Xetra Other stock markets 16:35:10 17/07/2026 BST			5-day change	1st Jan Change
19.24 ^EUR	+1.80%		+1.45%	+19.29%

07-15	Germany's nuclear waste fund grows to EUR28 bln, eyes role in state pension fund	RE
07-15	Nuclear fund Kenfo posts 6.2% return, positioned for the planned capital-funded pension	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,789	20,045	31,716	29,368	42,136	50,286	-	-
Change	-	-36.94%	58.23%	-7.4%	43.48%	19.34%	-	-
Enterprise Value (EV) ¹	70,562	52,787	69,407	70,435	85,372	94,528	97,760	101,102
Change	-	-25.19%	31.49%	1.48%	21.21%	10.73%	3.42%	3.42%
P/E	6.77x	13.3x	60.8x	6.5x	24.4x	17.4x	16.1x	15.1x
PBR	2.64x	1.53x	2.25x	1.65x	2.19x	2.45x	2.28x	2.12x
PEG	-	-0.2x	-0.9x	0x	-0.4x	0.3x	1.98x	2.23x
Capitalization / Revenue	0.41x	0.17x	0.34x	0.37x	0.54x	0.64x	0.59x	0.59x
EV / Revenue	0.91x	0.46x	0.74x	0.88x	1.08x	1.2x	1.15x	1.18x
EV / EBITDA	8.94x	6.55x	7.41x	7.78x	8.67x	9.92x	9.18x	8.93x
EV / EBIT	14.9x	10.2x	10.9x	12.2x	13.7x	15.9x	14.4x	14x
EV / FCF	-102x	9.97x	-90.5x	-38.6x	-56.7x	-45.7x	-55x	-49.8x
FCF Yield	-0.98%	10%	-1.11%	-2.59%	-1.76%	-2.19%	-1.82%	-2.01%
Dividend per Share ²	0.49	0.51	0.53	0.55	0.57	0.5903	0.6124	0.6396
Rate of return	4.02%	5.46%	4.36%	4.89%	3.53%	3.07%	3.18%	3.33%
EPS ²	1.8	0.7	0.2	1.73	0.66	1.102	1.192	1.273
Distribution rate	27.2%	72.9%	265%	31.8%	86.4%	53.5%	51.4%	50.3%
Net sales ¹	77,358	115,660	93,686	80,119	78,704	79,084	84,664	85,749
EBITDA ¹	7,889	8,059	9,370	9,049	9,849	9,532	10,648	11,321
EBIT ¹	4,723	5,197	6,387	5,762	6,227	5,959	6,788	7,214
Net income ¹	4,691	1,831	517	4,531	1,734	2,776	3,168	3,353
Net Debt ¹	38,773	32,742	37,691	41,067	43,236	44,242	47,474	50,816
Reference price ²	12.19	9.33	12.15	11.24	16.12	19.24	19.24	19.24
Nbr of stocks (in thousands)	2,607,369	2,147,484	2,610,379	2,611,658	2,613,078	2,614,284	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	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.($)
EON SE	17.14x	1.18x	9.82x	3.12%	56.51B
NATIONAL GRID PLC	13.59x	5.67x	12.22x	4.07%	81.6B
ABU DHABI NATIONAL ENERGY COMPANY	36.93x	6.27x	17.03x	1.66%	81.12B
ENGIE	14.12x	1.55x	7.98x	5.22%	74.15B
SEMPRA	18.57x	7.03x	14.76x	2.83%	60.89B
RWE AG	22.38x	2.5x	9.33x	2.36%	44.89B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.31x	5.09x	13.19x	3.37%	39.63B
ACWA POWER COMPANY	55.78x	20.22x	33.21x	0.31%	37.48B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.19x	4.95x	9.63x	4.54%	36.89B
AMEREN CORPORATION	21.03x	5.81x	13.24x	2.67%	31.3B
Average	23.40x	6.03x	14.04x	3.02%	54.45B
Weighted average by Cap.	22.64x	5.54x	13.55x	3.13%