Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin Other stock markets 16:55:00 29/06/2026 BST			Pre-market 06:30:25
0.7290 ^EUR	+0.97%		0.7270	-0.27%

06-24	Tullow Oil makes partial notes repayment	AN
05-19	Greencoat Renewables to Move Listing to Main Board of Johannesburg Stock Exchange	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	996.7	1,295	1,159	916.4	764.9	793.4	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	3.73%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,875	1,867	1,827
Change	-	37.57%	18.92%	-13.16%	-11.05%	1.3%	-0.41%	-2.13%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	10.6x	8.13x	6.66x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.73x	0.72x	0.71x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.3x	0.3x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	5.97x	5.27x	4.82x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.1x	12.4x	11.1x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	15.9x	14.7x	12.6x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.1x	14.2x	12.3x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.4x	15.2x	13.1x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.51%	6.58%	7.62%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0688	0.069	0.069
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	9.43%	9.47%	9.47%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0687	0.0897	0.1095
Distribution rate	65.2%	48.7%	105%	150%	-145%	100%	77%	63.1%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	133	150.5	164.5
EBITDA ¹	79.64	151.9	106.7	97.38	-7.177	118	127	145
EBIT ¹	79.64	151.9	106.7	97.38	-7.177	116.7	131.2	149
Net income ¹	71.14	136.6	69.49	50.97	-52.42	74.97	92.13	111
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,081	1,074	1,034
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7290	0.7290	0.7290
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,088,368	-	-
Announcement Date	28/02/22	27/02/23	06/03/24	06/03/25	05/03/26	-	-	-

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.($)
GREENCOAT RENEWABLES PLC	10.51x	14.04x	15.82x	9.53%	906M
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	27.09x	10.36x	12.34x	1.18%	15.69B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.09x	8.13x	10.7x	3.83%	14.16B
BORALEX INC.	64.5x	7.66x	9.95x	1.78%	2.67B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	21.26x	-	-	-	2.24B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	8.75x	3.83x	7.32x	-	717M
Average	23.37x	8.80x	11.23x	4.08%	6.06B
Weighted average by Cap.	21.31x	9.18x	11.46x	2.58%