Valuation Endesa, S.A.

Stocks

Market Closed - BME 18:35:26 16/10/2026 +03			5-day change	1st Jan Change
42.58 ^EUR	+0.59%		+1.12%	+39.01%

10-13	IBEX 35 slows its advance as fears of another tech bust resurface	RE
10-01	IBEX 35 starts October lower amid fixed-income concerns	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	43,583	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	36.61%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	54,508	56,061	57,091
Change	-	-4.9%	1.38%	4.47%	34.3%	29.74%	2.85%	1.84%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	18x	18x	17.7x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	4.94x	4.71x	4.44x
PEG	-	0.1x	-0.4x	0x	0.8x	1.5x	134.46x	10.28x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.98x	2.01x	2.01x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.47x	2.59x	2.63x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	9.03x	9.19x	9.14x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.8x	15.2x	15.1x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	32.4x	34.3x	44x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.08%	2.92%	2.28%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.678	1.747	1.799
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	3.94%	4.1%	4.22%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.36	2.364	2.404
Distribution rate	106%	66.1%	143%	74%	62.9%	71.1%	73.9%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,037	21,664	21,720
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,037	6,101	6,247
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,673	3,692	3,773
Net income ¹	1,435	2,541	742	1,888	2,198	2,444	2,387	2,406
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,925	12,478	13,507
Reference price ²	20.20	17.64	18.46	20.77	30.63	42.58	42.58	42.58
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,023,564	-	-
Announcement Date	2/22/22 A	2/24/23 A	2/28/24 A	2/22/25 A	2/23/26 A	-	-	-

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.($)
ENDESA, S.A.	18.04x	2.47x	9.03x	3.94%	49.03B
GE VERNOVA INC.	30.27x	5.04x	36.76x	0.22%	245B
NEXTERA ENERGY	19.82x	8.8x	15.36x	3.12%	166B
IBERDROLA, S.A.	21.04x	4.3x	11.9x	3.36%	158B
CHINA YANGTZE POWER CO., LTD.	19.89x	11.15x	14.57x	3.52%	107B
SOUTHERN COMPANY	20.48x	5.91x	12.98x	3.33%	105B
ENEL S.P.A.	12.58x	1.86x	6.57x	5.62%	103B
CONSTELLATION ENERGY CORPORATION	21.77x	3.23x	13.44x	0.63%	96.15B
DUKE ENERGY CORPORATION	17.96x	5.57x	11.18x	3.59%	94.71B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.76x	5.15x	12.58x	3.03%	69.21B
Average	20.16x	5.35x	14.44x	3.04%	119.41B
Weighted average by Cap.	21.50x	5.61x	17.36x	2.69%