Valuation RWE Cinnober Boat

Stocks

Real-time Estimate Tradegate 23:58:00 28/09/2026 +04			5-day change	1st Jan Change
59.19 ^EUR	0.00%		0.00%	-

01:30pm	RWE AG : Gets a Buy rating from JP Morgan	ZD
10:54am	RWE AG : Berenberg keeps its Buy rating	ZD

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	42,011	-	-
Change	-	16.48%	8.85%	-30.42%	51.62%	30.08%	-	-
Enterprise Value (EV) ¹	28,073	28,671	33,001	25,199	43,217	56,280	58,727	62,264
Change	-	2.13%	15.1%	-23.64%	71.5%	30.23%	4.35%	6.02%
P/E	33.4x	10.6x	21.1x	4.17x	10.5x	19.4x	18.2x	16.8x
PBR	1.58x	1.04x	0.97x	0.68x	0.96x	1.08x	1.08x	1.05x
PEG	-	0x	-0.4x	0x	-0.3x	-0.7x	2.91x	2.05x
Capitalization / Revenue	0.98x	0.73x	1.07x	0.88x	1.83x	1.99x	1.91x	1.82x
EV / Revenue	1.14x	0.75x	1.16x	1.04x	2.45x	2.66x	2.67x	2.69x
EV / EBITDA	7.69x	4.54x	3.94x	4.44x	8.5x	9.22x	8.26x	8.02x
EV / EBIT	12.8x	6.28x	5.2x	7.08x	15.1x	15.2x	13.4x	13x
EV / FCF	8.01x	-13.8x	-5.75x	-5.45x	-7.86x	-14.3x	-44x	-32.7x
FCF Yield	12.5%	-7.25%	-17.4%	-18.3%	-12.7%	-6.97%	-2.27%	-3.06%
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%	2.69%
EPS ²	1.07	3.93	1.95	6.91	4.3	3.055	3.245	3.512
Distribution rate	84.1%	22.9%	51.3%	15.9%	27.9%	43%	44.5%	45.2%
Net sales ¹	24,526	38,366	28,566	24,224	17,628	21,120	22,009	23,133
EBITDA ¹	3,650	6,310	8,378	5,680	5,087	6,106	7,106	7,760
EBIT ¹	2,185	4,568	6,349	3,561	2,868	3,699	4,399	4,771
Net income ¹	721	2,717	1,450	5,135	3,131	2,358	2,615	2,737
Net Debt ¹	3,929	547	2,387	3,898	10,921	14,269	16,716	20,253
Reference price ²	35.72	41.59	41.18	28.83	45.26	59.14	59.14	59.14
Nbr of stocks (in thousands)	675,928	676,216	743,419	738,847	713,565	710,598	-	-
Announcement Date	15/03/22	21/03/23	14/03/24	20/03/25	11/03/26	-	-	-

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.($)
NATIONAL GRID PLC	12.63x	5.51x	11.78x	4.41%	74.25B
ENGIE	12.34x	1.42x	7.38x	6.05%	64.71B
EON SE	15.67x	1.11x	9.23x	3.43%	51.2B
SEMPRA	15.48x	6.12x	14.1x	3.38%	50.96B
RWE AG	19.74x	2.67x	9.25x	2.21%	48.1B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.5x	4.94x	9.55x	4.57%	36.89B
ACWA POWER COMPANY	58.59x	18.89x	33.64x	0.26%	34.82B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	15.92x	4.6x	12.06x	3.98%	33.4B
AMEREN CORPORATION	18.41x	5.47x	12.33x	3.03%	27.52B
Average	20.59x	5.64x	13.26x	3.48%	46.87B
Weighted average by Cap.	18.88x	5.08x	12.45x	3.72%