Valuation EON SE

Equities

Market Closed - Xetra Other stock markets 20:37:50 11/03/2026 +04			5-day change	1st Jan Change
19.14 ^EUR	+0.13%		+1.43%	+18.73%

03-10	EU Commission advocates for lower electricity prices for households	DP
03-10	Merz: Germany's Exit from Nuclear Energy Irreversible	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,789	20,045	31,716	29,368	42,136	50,050	-	-
Change	-	-36.94%	58.23%	-7.4%	43.48%	18.78%	-	-
Enterprise Value (EV) ¹	70,562	52,787	69,407	70,435	42,136	92,729	98,485	102,135
Change	-	-25.19%	31.49%	1.48%	-40.18%	120.07%	6.21%	3.71%
P/E ratio	6.77x	13.3x	60.8x	6.5x	24.4x	18.2x	15.9x	14.9x
PBR	2.64x	1.53x	2.25x	1.65x	-	2.45x	2.29x	2.13x
PEG	-	-0.2x	-0.9x	0x	-0.4x	0.3x	1.1x	2.34x
Capitalization / Revenue	0.41x	0.17x	0.34x	0.37x	0.54x	0.6x	0.58x	0.56x
EV / Revenue	0.91x	0.46x	0.74x	0.88x	0.54x	1.11x	1.13x	1.15x
EV / EBITDA	8.94x	6.55x	7.41x	7.78x	4.28x	9.73x	9.21x	8.95x
EV / EBIT	14.9x	10.2x	10.9x	12.2x	6.77x	15.3x	14.2x	14.1x
EV / FCF	-102x	9.97x	-90.5x	-38.6x	-	-43.5x	-58.3x	-75.3x
FCF Yield	-0.98%	10%	-1.11%	-2.59%	-	-2.3%	-1.71%	-1.33%
Dividend per Share ²	0.49	0.51	0.53	0.55	-	0.589	0.6146	0.6411
Rate of return	4.02%	5.46%	4.36%	4.89%	-	3.08%	3.21%	3.35%
EPS ²	1.8	0.7	0.2	1.73	0.66	1.054	1.206	1.283
Distribution rate	27.2%	72.9%	265%	31.8%	-	55.9%	51%	50%
Net sales ¹	77,358	115,660	93,686	80,119	78,704	83,592	86,966	89,173
EBITDA ¹	7,889	8,059	9,370	9,049	9,849	9,533	10,689	11,407
EBIT ¹	4,723	5,197	6,387	5,762	6,227	6,052	6,957	7,261
Net income ¹	4,691	1,831	517	4,531	1,734	2,766	3,191	3,351
Net Debt ¹	38,773	32,742	37,691	41,067	-	42,679	48,434	52,084
Reference price ²	12.19	9.33	12.15	11.24	16.12	19.14	19.14	19.14
Nbr of stocks (in thousands)	2,607,369	2,147,484	2,610,379	2,611,658	2,613,078	2,614,284	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	26/02/25	25/02/26	-	-	-

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.($)
EON SE	18.14x	1.11x	9.72x	3.08%	58.21B
NATIONAL GRID PLC	17.96x	5.77x	13.76x	3.57%	90.2B
ENGIE	14.84x	1.61x	8.2x	5.14%	76.58B
SEMPRA	18.36x	7.18x	16.51x	2.84%	60.74B
RWE AG	23.57x	2.21x	10.49x	2.2%	44.84B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.19x	5.3x	13.49x	3.19%	41.53B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.44x	5.07x	9.65x	4.34%	39.34B
ACWA POWER COMPANY	43.49x	17.22x	27.51x	0.75%	34.09B
Average	21.50x	5.69x	13.66x	3.14%	55.69B
Weighted average by Cap.	20.00x	5.05x	12.98x	3.35%