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  1,390   1,512   1,286   1,750   1,846   1,630   1,777   1,874   1,588  
 Adjusted EBIT  707   836   633   1,031   1,172   907   1,026   1,166   930  
 Underlying Net Income  436   563   392   650   749   559   643   794   563  
 Adjusted FFO  736   759   669   988   1,211   905   1,068   1,293   1,016  
 FCfO  386   472   347   670   861   563   750   943   684  
 Dividend*  392   399   311   487   527   479   513   706   487  
 *with dividend payout in the subsequent year Status: as of April 4th, 2019; based on the estimates of 11 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.