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 89,106 112,762 - -
Change - 18.49% -3.24% -22.53% 14.42% 26.55% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 128,610 121,622 121,689
Change - -0.94% -3.1% -16.93% 10.32% 15.56% -5.43% 0.05%
P/E 12x -43.7x 6.92x 212x 1,713x 7.38x 10.4x 10.8x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.84x 1.75x 1.69x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -2.84x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.51x 0.56x 0.56x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.58x 0.61x 0.61x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.67x 2.99x 3.24x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.08x 5.19x 5.99x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.01x 8.4x 10.8x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 14.3% 11.9% 9.3%
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% 4.67% 4.87% 5.09%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.9892 0.7042 0.6774
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 34.5% 50.5% 54.8%
Net sales 1 157,739 241,392 210,130 189,185 189,335 222,559 201,006 199,836
EBITDA 1 37,147 60,362 42,964 37,246 37,272 48,135 40,628 37,606
EBIT 1 22,342 46,044 27,036 20,624 19,450 31,517 23,424 20,301
Net income 1 7,565 -2,487 15,239 381 55 14,273 10,843 10,288
Net Debt 1 38,826 21,422 20,912 22,997 22,182 15,848 8,860 8,927
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.297 7.297 7.297
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.93x1.66x7.1x2.6% 656B
20.6x1.69x9.87x0.45% 189B
7.38x0.58x2.67x4.67% 113B
7.59x0.81x5.4x1.05% 109B
9.05x0.73x5.61x1.31% 107B
9.68x0.69x7.04x1.99% 102B
11.68x0.34x5.35x6.13% 93.7B
9.38x1.83x4.69x2.6% 78.74B
11.83x1.42x7.81x1.92% 62.21B
Average 11.24x 1.08x 6.17x 2.52% 167.82B
Weighted average by Cap. 12.72x 1.31x 6.68x 2.43%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!