|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.80 EUR | +0.59% |
|
-0.23% | +30.49% |
| 07-10 | Power without a gap: Bundesrat clears the way for gas-fired power plants | DP |
| 07-07 | Merz: Submarine order is good for German economy and ties Canada to Europe | RE |
Company Valuation: Uniper SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,297 | 21,557 | 24,156 | 16,309 | 13,660 | 17,971 | - | - |
| Change | - | 40.92% | 12.06% | -32.48% | -16.24% | 31.55% | - | - |
| Enterprise Value (EV) 1 | 15,621 | 24,606 | 21,098 | 12,905 | 10,837 | 13,642 | 14,467 | 14,844 |
| Change | - | 57.52% | -14.26% | -38.83% | -16.02% | 25.88% | 6.05% | 2.61% |
| P/E | -3.67x | -0.08x | 3.83x | 55.2x | 9.79x | 25.4x | 23.4x | 23.8x |
| PBR | 2.43x | 0.35x | 2.31x | 1.55x | 1.15x | 1.45x | 1.39x | 1.34x |
| PEG | - | -0x | -0x | -0.6x | 0x | -0.5x | 2.69x | -12.57x |
| Capitalization / Revenue | 0.09x | 0.08x | 0.22x | 0.23x | 0.22x | 0.31x | 0.3x | 0.29x |
| EV / Revenue | 0.1x | 0.09x | 0.2x | 0.19x | 0.18x | 0.23x | 0.24x | 0.24x |
| EV / EBITDA | 8.42x | -2.42x | 2.94x | 4.94x | 9.88x | 10.5x | 9.82x | 9.91x |
| EV / EBIT | 13.2x | -2.36x | 3.31x | 6.45x | 19.1x | 17.3x | 15.2x | 15.7x |
| EV / FCF | 5.36x | -1.57x | 3.36x | 13.5x | -8.7x | -135x | -292x | 1,427x |
| FCF Yield | 18.6% | -63.8% | 29.7% | 7.42% | -11.5% | -0.74% | -0.34% | 0.07% |
| Dividend per Share 2 | 1.4 | - | - | - | 0.72 | 0.7702 | 0.8646 | 0.9063 |
| Rate of return | 0.17% | - | - | - | 2.2% | 1.78% | 2% | 2.1% |
| EPS 2 | -227.8 | -661 | 15.15 | 0.71 | 3.35 | 1.7 | 1.848 | 1.813 |
| Distribution rate | -0.61% | - | - | - | 21.5% | 45.3% | 46.8% | 50% |
| Net sales 1 | 163,979 | 275,559 | 107,915 | 69,636 | 60,955 | 58,164 | 60,602 | 62,002 |
| EBITDA 1 | 1,856 | -10,175 | 7,164 | 2,612 | 1,097 | 1,301 | 1,474 | 1,498 |
| EBIT 1 | 1,187 | -10,408 | 6,367 | 2,001 | 568 | 790.4 | 948.8 | 945.8 |
| Net income 1 | -4,169 | -18,979 | 6,308 | 297 | 1,397 | 584 | 768.8 | 755.4 |
| Net Debt 1 | 324 | 3,049 | -3,058 | -3,404 | -2,823 | -4,329 | -3,504 | -3,127 |
| Reference price 2 | 836.00 | 51.76 | 58.00 | 39.16 | 32.80 | 43.15 | 43.15 | 43.15 |
| Nbr of stocks (in thousands) | 18,298 | 416,475 | 416,475 | 416,475 | 416,475 | 416,475 | - | - |
| Announcement Date | 23/02/22 | 17/02/23 | 28/02/24 | 25/02/25 | 10/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.39x | 0.23x | 10.49x | 1.78% | 20.55B | |
| 13.7x | 5.69x | 12.27x | 4.04% | 81.86B | |
| 37.07x | 6.29x | 17.08x | 1.65% | 81.43B | |
| 14.24x | 1.56x | 8.01x | 5.17% | 74.73B | |
| 18.39x | 7.1x | 14.83x | 2.79% | 61.58B | |
| 17.2x | 1.19x | 9.84x | 3.11% | 56.67B | |
| 22.56x | 2.52x | 9.4x | 2.34% | 45.31B | |
| 18.55x | 5.13x | 13.29x | 3.32% | 40.14B | |
| 63.45x | 21.41x | 37.19x | 0.28% | 39.18B | |
| Average | 25.62x | 5.68x | 14.71x | 2.72% | 55.72B | |
| Weighted average by Cap. | 24.10x | 5.51x | 14.15x | 2.97% |
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
- UN0 Stock
- Valuation Uniper SE
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