Valuation BP PLC Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2024-08-16			5-day change	1st Jan Change
5.520 ^CHF	-.--%		-.--%	-

01:22am	UK Stocks-Factors to watch on July 16	RE
07-15	BP to sell most of BP Ventures' minority interests	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	105,804	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	18.74%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	123,304	116,699	114,907
Change	-	-0.94%	-3.1%	-16.93%	10.32%	10.8%	-5.36%	-1.54%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.59x	9.97x	10.1x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.75x	1.67x	1.54x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-5.72x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.51x	0.55x	0.54x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.59x	0.6x	0.59x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.73x	2.97x	3.03x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.4x	5.24x	5.58x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.4x	8.25x	9.38x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13.5%	12.1%	10.7%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3425	0.3587	0.372
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	5%	5.24%	5.43%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.9018	0.687	0.6749
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	38%	52.2%	55.1%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	208,141	192,912	194,916
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	45,133	39,276	37,969
EBIT ¹	22,342	46,044	27,036	20,624	19,450	28,055	22,283	20,605
Net income ¹	7,565	-2,487	15,239	381	55	14,140	10,536	10,042
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	17,500	10,894	9,103
Reference price ²	4.475	5.722	5.938	4.920	5.825	6.848	6.848	6.848
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	12.46x	1.58x	6.84x	2.87%	599B
RELIANCE INDUSTRIES LTD	20.29x	1.67x	9.58x	0.49%	182B
VALERO ENERGY CORPORATION	8.99x	0.66x	5.92x	1.65%	86.9B
MARATHON PETROLEUM CORPORATION	7.7x	0.77x	5.79x	1.35%	87.34B
PHILLIPS 66	9.27x	0.63x	6.91x	2.57%	78.65B
SUNCOR ENERGY INC.	9.52x	1.77x	4.57x	2.84%	71.65B
IMPERIAL OIL LIMITED	12.58x	1.42x	7.68x	2.03%	58.18B
OIL AND NATURAL GAS CORPORATION LIMITED	7.33x	0.67x	3.87x	5.02%	32.32B
REPSOL S.A.	6.27x	0.41x	3.35x	4.6%	30.16B
Average	10.49x	1.06x	6.06x	2.6%	136.26B
Weighted average by Cap.	12.38x	1.36x	6.86x	2.36%