Valuation Endesa, S.A.

Stocks

Market Closed - BME 20:37:59 04/11/2026 +04			After hours 21:08:22
44.85 ^EUR	+2.44%		44.95	+0.22%

10-29	Endesa strengthens Enel's results and confirms targets	AN
10-28	Endesa, S.A. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI

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	44,466	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	39.38%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	55,467	56,946	57,964
Change	-	-4.9%	1.38%	4.47%	34.3%	32.02%	2.67%	1.79%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	18.8x	18.2x	17.8x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	5.11x	4.83x	4.55x
PEG	-	0.1x	-0.4x	0x	0.8x	1.8x	5.04x	8.75x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	2x	1.97x	1.99x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.49x	2.52x	2.6x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	9.28x	9.25x	9.16x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	15.4x	15.1x	15x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	33.4x	49.2x	54.2x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	2.99%	2.03%	1.84%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.704	1.764	1.818
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	3.89%	4.03%	4.15%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.324	2.408	2.457
Distribution rate	106%	66.1%	143%	74%	62.9%	73.3%	73.2%	74%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,287	22,606	22,337
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	5,979	6,159	6,330
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,613	3,761	3,865
Net income ¹	1,435	2,541	742	1,888	2,198	2,415	2,435	2,465
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	11,001	12,480	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	43.78	43.78	43.78
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,015,665	-	-
Announcement Date	22/02/22	24/02/23	28/02/24	22/02/25	23/02/26	-	-	-

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.($)
ENDESA, S.A.	18.84x	2.49x	9.28x	3.89%	49.77B
GE VERNOVA INC.	28.94x	4.85x	33.81x	0.22%	242B
NEXTERA ENERGY	20.66x	9.26x	16.6x	2.95%	177B
IBERDROLA, S.A.	20.88x	4.42x	12.22x	3.31%	165B
SOUTHERN COMPANY	21.46x	5.98x	13.12x	3.24%	108B
CHINA YANGTZE POWER CO., LTD.	22.12x	12.04x	15.47x	3.21%	109B
ENEL S.P.A.	12.79x	1.87x	6.64x	5.55%	104B
DUKE ENERGY CORPORATION	18.7x	5.67x	11.42x	3.44%	98.64B
CONSTELLATION ENERGY CORPORATION	21.33x	3.17x	13.2x	0.64%	93.32B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.08x	5.24x	12.51x	2.97%	70.71B
Average	20.58x	5.50x	14.43x	2.94%	121.68B
Weighted average by Cap.	21.65x	5.79x	16.95x	2.63%