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 89,106 125,236 - -
Change - 18.49% -3.24% -22.53% 14.42% 40.55% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 138,320 133,568 132,139
Change - -0.94% -3.1% -16.93% 10.32% 24.29% -3.44% -1.07%
P/E 12x -43.7x 6.92x 212x 1,713x 6.81x 9.58x 11.4x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.98x 1.83x 1.75x
PEG - 0x -0x -2.2x -20.1x 0x -0.3x -0.7x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.55x 0.6x 0.62x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.61x 0.64x 0.66x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.63x 3.05x 3.42x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 3.82x 5.06x 6.21x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 6.44x 8.01x 10.3x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 15.5% 12.5% 9.72%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3408 0.3554 0.3711
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.21% 4.39% 4.58%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 1.19 0.8457 0.7124
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 28.6% 42% 52.1%
Net sales 1 157,739 241,392 210,130 189,185 189,335 226,514 209,959 200,833
EBITDA 1 37,147 60,362 42,964 37,246 37,272 52,637 43,754 38,675
EBIT 1 22,342 46,044 27,036 20,624 19,450 36,197 26,378 21,276
Net income 1 7,565 -2,487 15,239 381 55 18,299 13,556 10,659
Net Debt 1 38,826 21,422 20,912 22,997 22,182 13,084 8,332 6,903
Reference price 2 4.475 5.722 5.938 4.920 5.825 8.104 8.104 8.104
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.($)
13.65x1.77x7.35x2.33% 733B
18.63x1.55x9.06x0.49% 172B
7.3x0.9x5.12x0.86% 133B
6.9x0.62x2.66x4.15% 127B
8.01x0.78x5.3x1.11% 125B
8.84x0.75x6.5x1.75% 116B
10.64x0.37x5.57x6.66% 92.98B
8.89x2.03x5.05x2.18% 91.85B
12.07x1.55x7.86x1.8% 65.5B
Average 10.55x 1.15x 6.05x 2.37% 183.95B
Weighted average by Cap. 11.88x 1.37x 6.57x 2.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BP PLC

Historical PBR trend

Valuation ratios - PBR - BP PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BP PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BP PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - BP PLC