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 2021 to 2023

      2021e         2022e         2023e     
 in €m  Median   Max   Min   Median   Max   Min   Median   Max   Min  
 Adj. EBITDA  1,551   1,701   1,460   1,513   1,684   1,306   1,601   1,634   1,473  
 Adj. EBIT  891   1,006   789   834   995   626   923   933   828  
 Adj. Net Income  679   740   70   618   743   503   687   726   654  
 Dividend*  501   549   29   511   549   29   501   501   29  
  *with dividend payout in the subsequent year Status: as of March19th, 2021; based on the estimates of 16 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.