Valuation BP PLC Boerse Muenchen

Stocks

Real-time Boerse Muenchen			5-day change	1st Jan Change
- ^EUR	-.--%		+5.78%	-8.48%

09-14	BP Whiting refinery says labor negotiations ongoing, operations unaffected	RE
09-14	Saipem wins $350m offshore contract in Angola	AN

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	118,980	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	33.53%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	134,470	127,939	128,570
Change	-	-0.94%	-3.1%	-16.93%	10.32%	20.83%	-4.86%	0.49%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.61x	10.8x	11.4x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.95x	1.84x	1.78x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-2.14x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.53x	0.59x	0.6x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.6x	0.63x	0.64x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.76x	3.12x	3.41x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.19x	5.38x	6.29x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.33x	8.83x	11.4x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13.6%	11.3%	8.8%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.3554	0.3715
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.43%	4.62%	4.82%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	1.012	0.7155	0.6773
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	33.7%	49.7%	54.8%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	223,457	201,857	199,836
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	48,636	40,960	37,729
EBIT ¹	22,342	46,044	27,036	20,624	19,450	32,093	23,789	20,424
Net income ¹	7,565	-2,487	15,239	381	55	14,595	11,036	10,288
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	15,490	8,960	9,590
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.700	7.700	7.700
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,452,390	-	-
Announcement Date	2/8/22	2/7/23	2/6/24	2/11/25	2/10/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	14.49x	1.73x	7.38x	2.5%	683B
RELIANCE INDUSTRIES LTD	19.6x	1.61x	9.44x	0.47%	178B
BP PLC	7.54x	0.6x	2.74x	4.47%	118B
VALERO ENERGY CORPORATION	9.09x	0.77x	5.6x	1.24%	112B
MARATHON PETROLEUM CORPORATION	7.59x	0.81x	5.21x	1.03%	111B
PHILLIPS 66	9.68x	0.7x	6.89x	1.96%	104B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.38x	0.39x	6.02x	6.21%	94.29B
SUNCOR ENERGY INC.	9.6x	1.88x	4.81x	2.54%	80.35B
IMPERIAL OIL LIMITED	11.99x	1.44x	7.91x	1.9%	62.87B
Average	11.22x	1.10x	6.22x	2.48%	171.48B
Weighted average by Cap.	12.79x	1.34x	6.75x	2.39%