Enel S.p.A.
Utilities company listed on Borsa Italiana. Business description not available yet.
Priced within the modelled range
Other models: EUR 6.03–17.26 (median 11.64). The recommended value is in line with them.
Why: Dividends are a large share of earnings, so the cash paid to shareholders is the best guide to value.
Details and the full model are below.
Market price within modeled range
Uses reported dividends of EUR 0.4700 per share from Fiscal year 2025, with 2% perpetual growth (base growth capped at the terminal rate) and 8.6% discount rates. The range varies growth and discount assumptions by 1 percentage point; it is illustrative, not a statistical confidence interval or investment advice.
Assumptions: growth 2%, discount rate 8.60%, terminal growth 2.20% (sector defaults). See a worked example.
Blended growth assumption: 2.0% (sector default 4.0%, own revenue history -10.0%, analyst revenue consensus 1.9%).
5-year outlook: relative outlook of about 8.3% a year (High confidence), anchored to a 7% market return and adjusted for how this company ranks against others. A ranking aid, not a prediction. See the full forecast.
Analyst consensus expects revenue growth of 1.9% a year; the growth assumption used is 2.0%.
Adjust assumptions
Why this model: Dividends are a large share of earnings, so the cash paid to shareholders is the best guide to value.
Compare models- Recommended: Dividend discount model — EUR 7.26 (-22.1%)
-
EPS-based Gordon proxy
— EUR 6.03 (-35.3%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— not applicable
Not used: Cannot be computed: free cash flow is zero or negative.
-
FCFF (steady state)
— not applicable
Not used: Cannot be computed: free cash flow is zero or negative.
-
EV/EBITDA (12x)
— EUR 17.26 (+85.1%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— not applicable
Not used: Cannot be computed: free cash flow is zero or negative.
-
EV/Sales (Rule of 40)
— EUR 35.04 (+276.0%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear EUR 5.52 | -68.8% |
| Base EUR 7.26 | -28.3% |
| Bull EUR 10.52 | 11.4% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
At EUR 9.32 the market implies perpetual dividend growth of about this rate (discount rate 8.6%).
Compare: the market implies 3.4% a year, this model assumes 2.0%. The market expects more than this model does, which is why it reads as overvalued.
How the Dividend discount model value changes with growth (rows) and discount rate (columns). Green cells are above the current price. Dividend growth cannot exceed the long-run rate, so duplicate capped scenarios are omitted.
| Growth \ Discount | 6.6% | 7.6% | 8.6% | 9.6% | 10.6% |
|---|---|---|---|---|---|
| -2.0% | 5.36 | 4.80 | 4.35 | 3.97 | 3.66 |
| 0.0% | 7.12 | 6.18 | 5.47 | 4.90 | 4.43 |
| 2.0% | 10.42 | 8.56 | 7.26 | 6.31 | 5.57 |
| 2.2% | 10.92 | 8.90 | 7.51 | 6.49 | 5.72 |
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
No chartable saved daily price history is available for this range. The chart uses stored EODHD prices only and will appear after history is saved.
More detail: quality, peers, price history, dividends and financials
Quality score: 70 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 4 of 5 years | 16 / 20 |
| Growth | revenue -9.8% a year | 4 / 20 |
| Balance sheet | net debt 2.8x EBITDA | 10 / 20 |
| Margins | EBITDA margin 33% | 20 / 20 |
Peers in Utilities
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| ENEL.MI (this company) | EUR 9.32 | -24.3% | 20.4 | – | 5.2% | 70 |
| ED Consolidated Edison | USD 119.93 | 30.7% | 20.0 | 1.7 | 2.7% | 78 |
| ENGI.PA Engie SA | EUR 23.81 | 16.6% | 15.8 | 1.8 | 7.5% | 76 |
| D Dominion Energy | USD 68.26 | -3.4% | 22.2 | 2.0 | 3.9% | 76 |
| FORTUM.HE Fortum Oyj | EUR 23.13 | -3.5% | 25.7 | 2.6 | 6.1% | 72 |
| CMS CMS Energy | USD 68.66 | -3.5% | 24.7 | 2.2 | 3.3% | 64 |
| CNA.L Centrica plc | GBP 1.50 | -5.9% | – | 2.3 | 3.3% | 92 |
| EIX Edison International | USD 59.61 | -8.9% | 6.3 | 1.3 | 5.7% | 52 |
| NTGY.MC Naturgy Energy Group, S.A. | EUR 29.30 | -9.7% | 14.0 | 3.0 | 5.9% | 70 |
| Peer median | 20.0 | 2.1 | ||||
Annual financial statement
Saved annual report · Fiscal year 2025 · Yahoo Finance annual statements · period ended 31 Dec 2025
| Revenue | EUR 67,452,000,000 |
|---|---|
| EBITDA | EUR 20,714,000,000 |
| EBIT | EUR 11,236,000,000 |
| Net income | EUR 4,225,000,000 |
| Free cash flow | EUR 4,295,000,000 |
| Capital expenditures | EUR -9,631,000,000 |
| Debt | EUR 68,472,000,000 |
| Cash | EUR 6,842,000,000 |
| Working capital | EUR -12,778,000,000 |
| Shares outstanding | 10,833,333,333 |
| Reported dividends per share | EUR 0.4700 |