|
Market Closed -
Xetra
19:39:21 12/11/2026 +03
|
Pre-market 09:53:10 | |||
| 59.24 EUR | +0.07% |
|
59.40 | +0.27% |
| 08:27am | DAX companies boost profits despite auto crisis | DP |
| 11-13 | 'Welt': German government could buy Eon's and RWE's stake in Urenco for €4bn | 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 | 42,096 | - | - |
| Change | - | 16.48% | 8.85% | -30.42% | 51.62% | 30.34% | - | - |
| Enterprise Value (EV) 1 | 28,073 | 28,671 | 33,001 | 25,199 | 43,217 | 53,009 | 58,426 | 61,772 |
| Change | - | 2.13% | 15.1% | -23.64% | 71.5% | 22.66% | 10.22% | 5.73% |
| P/E | 33.4x | 10.6x | 21.1x | 4.17x | 10.5x | 18.6x | 18x | 16.4x |
| PBR | 1.58x | 1.04x | 0.97x | 0.68x | 0.96x | 1.12x | 1.09x | 1.06x |
| PEG | - | 0x | -0.4x | 0x | -0.3x | -0.7x | 5.39x | 1.69x |
| Capitalization / Revenue | 0.98x | 0.73x | 1.07x | 0.88x | 1.83x | 2.05x | 1.88x | 1.78x |
| EV / Revenue | 1.14x | 0.75x | 1.16x | 1.04x | 2.45x | 2.58x | 2.61x | 2.61x |
| EV / EBITDA | 7.69x | 4.54x | 3.94x | 4.44x | 8.5x | 8.27x | 8.05x | 7.82x |
| EV / EBIT | 12.8x | 6.28x | 5.2x | 7.08x | 15.1x | 13.3x | 13.1x | 12.8x |
| EV / FCF | 8.01x | -13.8x | -5.75x | -5.45x | -7.86x | -29x | -30.4x | -34.3x |
| FCF Yield | 12.5% | -7.25% | -17.4% | -18.3% | -12.7% | -3.45% | -3.29% | -2.92% |
| Dividend per Share 2 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 1.312 | 1.443 | 1.588 |
| Rate of return | 2.52% | 2.16% | 2.43% | 3.82% | 2.65% | 2.22% | 2.44% | 2.68% |
| EPS 2 | 1.07 | 3.93 | 1.95 | 6.91 | 4.3 | 3.179 | 3.286 | 3.604 |
| Distribution rate | 84.1% | 22.9% | 51.3% | 15.9% | 27.9% | 41.3% | 43.9% | 44.1% |
| Net sales 1 | 24,526 | 38,366 | 28,566 | 24,224 | 17,628 | 20,509 | 22,378 | 23,638 |
| EBITDA 1 | 3,650 | 6,310 | 8,378 | 5,680 | 5,087 | 6,411 | 7,262 | 7,897 |
| EBIT 1 | 2,185 | 4,568 | 6,349 | 3,561 | 2,868 | 3,986 | 4,473 | 4,838 |
| Net income 1 | 721 | 2,717 | 1,450 | 5,135 | 3,131 | 2,919 | 2,708 | 2,790 |
| Net Debt 1 | 3,929 | 547 | 2,387 | 3,898 | 10,921 | 10,913 | 16,331 | 19,676 |
| Reference price 2 | 35.72 | 41.59 | 41.18 | 28.83 | 45.26 | 59.24 | 59.24 | 59.24 |
| Nbr of stocks (in thousands) | 675,928 | 676,216 | 743,419 | 738,847 | 713,565 | 710,598 | - | - |
| Announcement Date | 3/15/22 A | 3/21/23 A | 3/14/24 A | 3/20/25 A | 3/11/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.63x | 2.58x | 8.27x | 2.22% | 46.55B | |
| 14.4x | 6.06x | 12.67x | 3.93% | 84.3B | |
| 12.6x | 1.47x | 7.61x | 5.67% | 67.61B | |
| 17.09x | 1.21x | 9.69x | 3.07% | 55.36B | |
| 14.94x | 6.3x | 14.43x | 3.34% | 51.66B | |
| 17.94x | 4.92x | 12.83x | 3.56% | 37.29B | |
| 16.38x | 4.99x | 9.59x | 4.52% | 37.3B | |
| 61.89x | 17.65x | 35.23x | 0.41% | 33.81B | |
| 21.03x | 5.84x | 13.67x | 2.66% | 31.44B | |
| 13.85x | 2.02x | 7.38x | 5.93% | 31.42B | |
| Average | 20.88x | 5.30x | 13.14x | 3.53% | 48B | |
| Weighted average by Cap. | 19.13x | 4.90x | 12.46x | 3.66% |
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
Select your edition
All financial news and data tailored to specific country editions
