Snam S.p.A.
Utilities company listed on Borsa Italiana. Business description not available yet.
Priced within the modelled range
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
Showing the EV/EBITDA (12x) you selected on the company card, using 4.18% growth, 2.2% terminal growth and 8.6% discount. The range varies these assumptions slightly; it is illustrative, not investment advice.
Assumptions: growth 4.18%, discount rate 8.60%, terminal growth 2.20% (sector defaults). See a worked example.
Blended growth assumption: 4.2% (sector default 4.0%, own revenue history 3.3%, analyst revenue consensus 4.7%).
5-year outlook: relative outlook of about 9.2% 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 4.7% a year; the growth assumption used is 4.2%.
Adjust assumptions
Show the recommended model instead
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 4.64 (-24.7%)
-
EPS-based Gordon proxy
— EUR 6.04 (-1.9%)
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 6.34 (+2.9%)
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 12.00 (+94.9%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear EUR 4.42 | -39.5% |
| Base EUR 6.34 | 2.8% |
| Bull EUR 8.27 | 25.5% |
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.
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: 60 / 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 2 of 5 years | 8 / 20 |
| Growth | revenue +3.2% a year | 12 / 20 |
| Balance sheet | net debt 6.3x EBITDA | 0 / 20 |
| Margins | EBITDA margin 76% | 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 |
|---|---|---|---|---|---|---|
| SRG.MI (this company) | EUR 6.16 | -27.7% | 18.0 | – | 4.9% | 60 |
| ED Consolidated Edison | USD 121.44 | 29.8% | 20.3 | 1.7 | 2.7% | 78 |
| ENGI.PA Engie SA | EUR 24.12 | 15.5% | 16.0 | 1.9 | 7.4% | 76 |
| FORTUM.HE Fortum Oyj | EUR 23.15 | -3.6% | 25.8 | 2.6 | 6.0% | 72 |
| D Dominion Energy | USD 69.64 | -5.5% | 22.7 | 2.1 | 3.8% | 76 |
| CMS CMS Energy | USD 70.68 | -6.5% | 25.4 | 2.3 | 3.2% | 64 |
| CNA.L Centrica plc | GBP 1.51 | -6.6% | – | 2.3 | 3.3% | 92 |
| NTGY.MC Naturgy Energy Group, S.A. | EUR 29.32 | -9.8% | 14.1 | 3.0 | 5.9% | 70 |
| EIX Edison International | USD 60.88 | -11.3% | 6.4 | 1.3 | 5.6% | 52 |
| Peer median | 20.3 | 2.2 | ||||
Annual financial statement
Saved annual report · Fiscal year 2025 · Yahoo Finance annual statements · period ended 31 Dec 2025
| Revenue | EUR 3,852,000,000 |
|---|---|
| EBITDA | EUR 3,231,000,000 |
| EBIT | EUR 2,129,000,000 |
| Net income | EUR 1,270,000,000 |
| Free cash flow | EUR -21,000,000 |
| Capital expenditures | EUR -2,709,000,000 |
| Debt | EUR 19,535,000,000 |
| Cash | EUR 2,041,000,000 |
| Working capital | EUR -3,078,000,000 |
| Shares outstanding | 3,355,791,415 |
| Reported dividends per share | EUR 0.2905 |