Valuation Baker Hughes Company

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-05-13 EDT			Pre-market 06:45:50
65.41 ^USD	+0.26%		65.12	-0.44%

05-12	Ananym urges BWX Technologies to commercialize reactor design, says shares could double	RE
05-12	ADNOC Drilling ready to expand UAE oil capacity past 5 million bpd target if asked	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,931	29,573	34,393	40,590	44,938	64,891	-	-
Change	-	41.29%	16.3%	18.02%	10.71%	44.4%	-	-
Enterprise Value (EV) ¹	23,805	33,742	37,767	43,249	47,310	63,733	63,004	62,089
Change	-	41.74%	11.93%	14.52%	9.39%	34.72%	-1.14%	-1.45%
P/E ratio	-89.1x	-48.4x	17.9x	13.8x	17.5x	24.6x	23.1x	20.7x
PBR	1.47x	2.07x	2.22x	2.4x	2.36x	3.11x	2.9x	2.86x
PEG	-	-0x	-0x	0.2x	-1.4x	10.89x	3.63x	1.8x
Capitalization / Revenue	1.02x	1.4x	1.35x	1.46x	1.62x	2.39x	2.24x	2.14x
EV / Revenue	1.16x	1.59x	1.48x	1.55x	1.71x	2.35x	2.18x	2.05x
EV / EBITDA	8.88x	11.3x	10x	9.42x	9.81x	13.3x	11.7x	10.4x
EV / EBIT	15.1x	17.6x	14.1x	12.5x	13x	18.3x	15.1x	13x
EV / FCF	13x	30.2x	18.5x	19.2x	17.3x	26.5x	23x	19.4x
FCF Yield	7.7%	3.31%	5.41%	5.22%	5.77%	3.77%	4.36%	5.17%
Dividend per Share ²	0.72	0.73	0.78	0.84	0.92	0.9364	0.9849	1.081
Rate of return	2.99%	2.47%	2.28%	2.05%	2.02%	1.43%	1.51%	1.65%
EPS ²	-0.27	-0.61	1.91	2.98	2.6	2.659	2.828	3.16
Distribution rate	-267%	-120%	40.8%	28.2%	35.4%	35.2%	34.8%	34.2%
Net sales ¹	20,536	21,156	25,506	27,829	27,733	27,123	28,932	30,338
EBITDA ¹	2,681	2,981	3,763	4,591	4,825	4,796	5,389	5,948
EBIT ¹	1,576	1,920	2,676	3,455	3,637	3,480	4,174	4,762
Net income ¹	-219	-601	1,943	2,979	2,588	2,594	2,667	3,116
Net Debt ¹	2,874	4,169	3,374	2,659	2,372	-1,158	-1,887	-2,802
Reference price ²	24.06	29.53	34.18	41.02	45.54	65.41	65.41	65.41
Nbr of stocks (in thousands)	869,968	1,001,468	1,006,234	989,526	986,774	992,069	-	-
Announcement Date	1/20/22	1/23/23	1/23/24	1/30/25	1/25/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAKER HUGHES COMPANY	24.6x	2.35x	13.29x	1.43%	64.89B
SLB N.V.	21.08x	2.46x	11.04x	2.12%	82.8B
HALLIBURTON COMPANY	17.53x	1.75x	9.55x	1.68%	34.27B
TECHNIPFMC PLC	25.08x	2.63x	13.13x	0.28%	28.98B
SAIPEM SPA	20.43x	0.55x	4.42x	3.5%	10.43B
WEATHERFORD INTERNATIONAL PLC	19.01x	1.69x	7.99x	1%	7.85B
NOV INC.	26.02x	0.88x	8.27x	1.71%	7.35B
SBM OFFSHORE N.V.	8.41x	1.55x	5.76x	3.12%	6.95B
KODIAK GAS SERVICES, INC.	38.06x	6.5x	11.74x	2.66%	6.72B
ARCHROCK, INC.	19.78x	5.62x	9.74x	2.51%	6.45B
Average	22.00x	2.60x	9.49x	2%	25.67B
Weighted average by Cap.	22.07x	2.37x	11.05x	1.74%