Consensus

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 2020 to 2022

      2020e         2021e         2022e     
 in €m  Median   Max   Min   Median   Max   Min   Median   Max   Min  
 Adjusted EBITDA  1,596   1,694   1,493   1,611   1,859   1,474   1,547   1,911   1,336  
 Adjusted EBIT  923   991   831   888   1,168   761   840   1,214   648  
 Adjusted Net Income  688   766   538   638   856   554   581   888   441  
 Dividend*  501   501   490   509   549   366   520   618   366  
  *with dividend payout in the subsequent year Status: as of September 18th, 2020; based on the estimates of 18 participating analysts.
Note:

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.