|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57.44 EUR | +1.84% |
|
+1.52% | +26.91% |
| 07-13 | 'Dagens Nyheter': The European Commission must not loosen emissions trading | DP |
| 07-11 | Calls to push back Germany's 2045 climate target | DP |
Company Valuation: RWE AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,144 | 28,124 | 30,614 | 21,301 | 32,296 | 40,612 | - | - |
| Change | - | 16.48% | 8.85% | -30.42% | 51.62% | 25.75% | - | - |
| Enterprise Value (EV) 1 | 28,073 | 28,671 | 33,001 | 25,199 | 43,217 | 54,833 | 56,829 | 60,472 |
| Change | - | 2.13% | 15.1% | -23.64% | 71.5% | 26.88% | 3.64% | 6.41% |
| P/E | 33.4x | 10.6x | 21.1x | 4.17x | 10.5x | 23.1x | 18.6x | 16.3x |
| PBR | 1.58x | 1.04x | 0.97x | 0.68x | 0.96x | 1.08x | 1.07x | 1.04x |
| PEG | - | 0x | -0.4x | 0x | -0.3x | -0.5x | 0.8x | 1.2x |
| Capitalization / Revenue | 0.98x | 0.73x | 1.07x | 0.88x | 1.83x | 1.9x | 1.79x | 1.75x |
| EV / Revenue | 1.14x | 0.75x | 1.16x | 1.04x | 2.45x | 2.57x | 2.51x | 2.6x |
| EV / EBITDA | 7.69x | 4.54x | 3.94x | 4.44x | 8.5x | 9.57x | 8.4x | 8.13x |
| EV / EBIT | 12.8x | 6.28x | 5.2x | 7.08x | 15.1x | 16.4x | 14x | 13.7x |
| EV / FCF | 8.01x | -13.8x | -5.75x | -5.45x | -7.86x | -19.1x | -44.9x | -68.4x |
| FCF Yield | 12.5% | -7.25% | -17.4% | -18.3% | -12.7% | -5.25% | -2.23% | -1.46% |
| Dividend per Share 2 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 1.312 | 1.442 | 1.588 |
| Rate of return | 2.52% | 2.16% | 2.43% | 3.82% | 2.65% | 2.28% | 2.51% | 2.76% |
| EPS 2 | 1.07 | 3.93 | 1.95 | 6.91 | 4.3 | 2.485 | 3.081 | 3.514 |
| Distribution rate | 84.1% | 22.9% | 51.3% | 15.9% | 27.9% | 52.8% | 46.8% | 45.2% |
| Net sales 1 | 24,526 | 38,366 | 28,566 | 24,224 | 17,628 | 21,359 | 22,647 | 23,257 |
| EBITDA 1 | 3,650 | 6,310 | 8,378 | 5,680 | 5,087 | 5,733 | 6,763 | 7,442 |
| EBIT 1 | 2,185 | 4,568 | 6,349 | 3,561 | 2,868 | 3,348 | 4,052 | 4,412 |
| Net income 1 | 721 | 2,717 | 1,450 | 5,135 | 3,131 | 1,881 | 2,413 | 2,672 |
| Net Debt 1 | 3,929 | 547 | 2,387 | 3,898 | 10,921 | 14,222 | 16,217 | 19,860 |
| Reference price 2 | 35.72 | 41.59 | 41.18 | 28.83 | 45.26 | 57.44 | 57.44 | 57.44 |
| Nbr of stocks (in thousands) | 675,928 | 676,216 | 743,419 | 738,847 | 713,565 | 707,031 | - | - |
| Announcement Date | 15/03/22 | 21/03/23 | 14/03/24 | 20/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.7x | 2.53x | 9.44x | 2.33% | 45.46B | |
| 13.86x | 5.73x | 12.35x | 3.99% | 82.58B | |
| 37.07x | 6.29x | 17.08x | 1.65% | 81.43B | |
| 14.39x | 1.57x | 8.06x | 5.12% | 75.31B | |
| 18.43x | 7.11x | 14.85x | 2.78% | 61.72B | |
| 17.33x | 1.19x | 9.88x | 3.09% | 56.94B | |
| 18.63x | 5.15x | 13.33x | 3.31% | 40.31B | |
| 62.36x | 21.11x | 36.67x | 0.29% | 38.5B | |
| 16.43x | 5.01x | 9.75x | 4.47% | 37.44B | |
| 21.09x | 5.82x | 13.25x | 2.66% | 31.39B | |
| Average | 24.23x | 6.15x | 14.47x | 2.97% | 55.11B | |
| Weighted average by Cap. | 23.28x | 5.65x | 13.89x | 3.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RWE Stock
- Valuation RWE AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition