Analysts‘ Estimates

The forecasts published here are based on independent estimates by domestic and international financial analysts who conduct evaluations of Uniper SE's business performance.

For your convenience, we have compiled summaries of analyst estimates for principal reference indicators.

References to recommendations and ratings is for informational purposes only. Uniper SE accepts no liability for the selection, currency, completeness or accuracy of analyst recommendations and estimates. None of the information shall be construed as an offer to buy Uniper shares. Uniper SE accepts no liability for damages incurred by third parties arising from the information obtained.

Consensus estimates of principal indicators for Uniper SE

Estimates for the financial years 2019 to 2021

   2019e 2020e 2021e
 in €m  Median   Max   Min   Median   Max   Min   Median   Max   Min  
 Adjusted EBITDA  1,404   1,528   1,342   1,759   2,118   1,630   1,823   2,256   1,576  
 Adjusted EBIT  720   854   678   1,063   1,407   920   1,129   1,546   898  
 Underlying Net Income  453   559   388   699   954   589   712   1,096   593  
 Adjusted FFO  759   767   759   1,211   1,339   938   1,293   1,521   1,030  
 FCfO  411   472   409   861   919   652   943   1,101   735  
 Dividend*  392   392   388   490   688   479   549   882   487  
 *with dividend payout in the subsequent year Status: as of May 28th, 2019; based on the estimates of 14 participating analysts. 

This report was prepared by Vara Research GmbH for informational purposes only and is not intended to provide investment advice. It is based on an evaluation of past and an estimation of future earnings and performance of the relevant company by various market analysts. Owing to their subjective character, such estimates and forecasts cannot be independently verified. Despite careful review, Vara Research GmbH cannot provide any guarantee, assurance or warranty as to completeness or accuracy; responsibility and liability is therefore excluded.