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 89,106 113,048 - -
Change - 18.49% -3.24% -22.53% 14.42% 26.87% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 130,087 124,606 121,726
Change - -0.94% -3.1% -16.93% 10.32% 16.89% -4.21% -2.31%
P/E 12x -43.7x 6.92x 212x 1,713x 8.1x 10.5x 10.8x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.87x 1.79x 1.65x
PEG - 0x -0x -2.2x -20.1x 0x -0.5x -3.12x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.54x 0.58x 0.58x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.62x 0.64x 0.63x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.83x 3.15x 3.21x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.56x 5.61x 5.94x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.72x 9.22x 10.1x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 13% 10.8% 9.92%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3423 0.3582 0.3719
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.68% 4.9% 5.08%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.9029 0.7001 0.6759
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 37.9% 51.2% 55%
Net sales 1 157,739 241,392 210,130 189,185 189,335 209,505 193,337 194,409
EBITDA 1 37,147 60,362 42,964 37,246 37,272 45,983 39,507 37,864
EBIT 1 22,342 46,044 27,036 20,624 19,450 28,540 22,196 20,490
Net income 1 7,565 -2,487 15,239 381 55 14,654 10,739 10,096
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,039 11,558 8,678
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.317 7.317 7.317
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,450,744 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.78x1.71x7.23x2.64% 650B
19.75x1.64x9.55x0.48% 178B
7.43x0.78x5.48x1.3% 91.16B
8.85x0.68x5.86x1.58% 90.64B
10.67x0.31x4.93x6.51% 87.46B
9.06x0.64x6.7x2.44% 82.99B
10.16x1.94x4.97x2.59% 78.32B
13.98x1.55x8.34x1.89% 62.28B
5.59x0.49x3.56x4.17% 33.18B
Average 11.03x 1.08x 6.29x 2.62% 150.45B
Weighted average by Cap. 12.91x 1.39x 6.98x 2.44%

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