Company Valuation: BP PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,684 103,896 100,526 77,879 89,106 114,043 - -
Change - 18.49% -3.24% -22.53% 14.42% 27.99% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 127,941 121,279 123,051
Change - -0.94% -3.1% -16.93% 10.32% 14.96% -5.21% 1.46%
P/E 12x -43.7x 6.92x 212x 1,713x 6.76x 9.27x 10.7x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.78x 1.66x 1.59x
PEG - 0x -0x -2.2x -20.1x 0x -0.3x -0.8x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.5x 0.55x 0.57x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.56x 0.59x 0.62x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.54x 2.86x 3.24x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 3.76x 4.8x 5.94x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 6.03x 8.12x 10.4x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 16.6% 12.3% 9.65%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3408 0.3556 0.3711
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.62% 4.82% 5.03%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 1.092 0.7961 0.6923
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 31.2% 44.7% 53.6%
Net sales 1 157,739 241,392 210,130 189,185 189,335 226,502 206,502 200,039
EBITDA 1 37,147 60,362 42,964 37,246 37,272 50,434 42,333 37,941
EBIT 1 22,342 46,044 27,036 20,624 19,450 34,051 25,284 20,720
Net income 1 7,565 -2,487 15,239 381 55 16,355 12,494 10,496
Net Debt 1 38,826 21,422 20,912 22,997 22,182 13,898 7,236 9,007
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.380 7.380 7.380
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,453,512 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/11/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.39x1.67x7.03x2.53% 674B
18.2x1.51x8.84x0.5% 164B
6.84x0.84x5.05x0.96% 119B
7.84x0.77x5.22x1.19% 117B
6.76x0.56x2.54x4.62% 114B
8.5x0.71x6.39x1.92% 106B
10.33x0.34x5.19x6.81% 89.59B
9.99x1.94x4.97x2.44% 81.35B
12.07x1.48x7.84x1.92% 60.85B
Average 10.44x 1.09x 5.90x 2.54% 169.53B
Weighted average by Cap. 11.73x 1.30x 6.37x 2.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield