|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56.93 EUR | -2.22% |
|
-3.40% | +26.82% |
| 03:03pm | Cabinet clears path for construction of new gas-fired power plants | DP |
| 02:27pm | RWE confirms guidance following earnings surge - shares slip | DP |
Company Valuation: RWE AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,144 | 28,124 | 30,614 | 21,301 | 32,296 | 41,188 | - | - |
| Change | - | 16.48% | 8.85% | -30.42% | 51.62% | 27.53% | - | - |
| Enterprise Value (EV) 1 | 28,073 | 28,671 | 33,001 | 25,199 | 43,217 | 50,703 | 57,173 | 59,944 |
| Change | - | 2.13% | 15.1% | -23.64% | 71.5% | 17.32% | 12.76% | 4.85% |
| P/E ratio | 33.4x | 10.6x | 21.1x | 4.17x | 10.5x | 21.5x | 18.2x | 17.2x |
| PBR | 1.58x | 1.04x | 0.97x | 0.68x | 0.96x | 1.12x | 1.09x | 1.06x |
| PEG | - | 0x | -0.4x | 0x | -0.3x | -0.6x | 1x | 2.9x |
| Capitalization / Revenue | 0.98x | 0.73x | 1.07x | 0.88x | 1.83x | 1.9x | 1.76x | 1.67x |
| EV / Revenue | 1.14x | 0.75x | 1.16x | 1.04x | 2.45x | 2.34x | 2.44x | 2.44x |
| EV / EBITDA | 7.69x | 4.54x | 3.94x | 4.44x | 8.5x | 9.01x | 8.61x | 8.23x |
| EV / EBIT | 12.8x | 6.28x | 5.2x | 7.08x | 15.1x | 15.7x | 14.6x | 14x |
| EV / FCF | 8.01x | -13.8x | -5.75x | -5.45x | -7.86x | -19.6x | -113x | 193x |
| FCF Yield | 12.5% | -7.25% | -17.4% | -18.3% | -12.7% | -5.1% | -0.88% | 0.52% |
| Dividend per Share 2 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 1.308 | 1.439 | 1.576 |
| Rate of return | 2.52% | 2.16% | 2.43% | 3.82% | 2.65% | 2.25% | 2.47% | 2.71% |
| EPS 2 | 1.07 | 3.93 | 1.95 | 6.91 | 4.3 | 2.711 | 3.202 | 3.391 |
| Distribution rate | 84.1% | 22.9% | 51.3% | 15.9% | 27.9% | 48.3% | 44.9% | 46.5% |
| Net sales 1 | 24,526 | 38,366 | 28,566 | 24,224 | 17,628 | 21,708 | 23,395 | 24,614 |
| EBITDA 1 | 3,650 | 6,310 | 8,378 | 5,680 | 5,087 | 5,625 | 6,641 | 7,286 |
| EBIT 1 | 2,185 | 4,568 | 6,349 | 3,561 | 2,868 | 3,224 | 3,912 | 4,280 |
| Net income 1 | 721 | 2,717 | 1,450 | 5,135 | 3,131 | 1,928 | 2,276 | 2,407 |
| Net Debt 1 | 3,929 | 547 | 2,387 | 3,898 | 10,921 | 9,515 | 15,985 | 18,756 |
| Reference price 2 | 35.72 | 41.59 | 41.18 | 28.83 | 45.26 | 58.22 | 58.22 | 58.22 |
| Nbr of stocks (in thousands) | 675,928 | 676,216 | 743,419 | 738,847 | 713,565 | 707,452 | - | - |
| Announcement Date | 15/03/22 | 21/03/23 | 14/03/24 | 20/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.47x | 2.58x | 9.94x | 2.25% | 48.29B | |
| 16.35x | 5.69x | 13.22x | 3.78% | 85.81B | |
| 14.33x | 1.58x | 8.09x | 5.12% | 77.44B | |
| 36.56x | 5.54x | 15.62x | 1.71% | 71.62B | |
| 18.53x | 6.74x | 15.01x | 2.83% | 61.06B | |
| 17.29x | 1.13x | 9.56x | 3.26% | 55.51B | |
| 51.28x | 19.84x | 31.02x | 0.48% | 37.18B | |
| 18.09x | 5.06x | 13.03x | 3.4% | 39.18B | |
| 16.74x | 5.02x | 9.84x | 4.44% | 37.84B | |
| 20.38x | 5.64x | 12.98x | 2.74% | 30.3B | |
| Average | 23.10x | 5.88x | 13.83x | 3% | 54.42B | |
| Weighted average by Cap. | 22.28x | 5.33x | 13.30x | 3.14% |
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
- Equities
- RWE Stock
- Valuation RWE AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition