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  1,675   2,022   1,575   1,548   1,909   1,386   1,648   1,856   1,434  
 Adj. EBIT  1,019   1,374   868   864   1,185   742   960   1,157   787  
 Adj. Net Income  781   1,075   693   651   904   590   732   887   617  
 Dividend*  501   549   37   501   549   29   501   578   29  
  *with dividend payout in the subsequent year Status: as of 19 November 2021; based on the estimates of 16 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.