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 2018 to 2020

   2018e 2019e 2020e
 in €m  Median   Max   Min   Median   Max   Min   Median   Max   Min  
 Adjusted EBITDA  1,541   1,655   1,446   1,456   1,569   1,303   1,798   1,922   1,678  
 Adjusted EBIT  869   1,027   811   805   891   652   1,128   1,260   989  
 Underlying Net Income  586   709   542   462   592   421   727   834   647  
 Adjusted FFO  761   785   399   687   785   477   1,002   1,139   898  
 FCfO  391   494   311   348   494   327   711   779   494  
 Dividend*  311   311   311   388   410   311   494   542   410  
 *with dividend payout in the subsequent year Status: as of January 31th, 2019; based on the estimates of 13 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.