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 89,106 100,077 - -
Change - 18.49% -3.24% -22.53% 14.42% 12.31% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 117,230 112,123 111,418
Change - -0.94% -3.1% -16.93% 10.32% 5.34% -4.36% -0.63%
P/E 12x -43.7x 6.92x 212x 1,713x 7.41x 9.48x 9.73x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.67x 1.59x 1.46x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -3.82x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.46x 0.51x 0.51x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.53x 0.58x 0.57x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.61x 2.83x 2.92x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.28x 5.03x 5.35x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.15x 7.94x 9.11x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 14% 12.6% 11%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3423 0.3583 0.372
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 5.29% 5.53% 5.74%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.8742 0.6832 0.6658
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 39.2% 52.4% 55.9%
Net sales 1 157,739 241,392 210,130 189,185 189,335 219,624 194,749 196,374
EBITDA 1 37,147 60,362 42,964 37,246 37,272 44,850 39,558 38,172
EBIT 1 22,342 46,044 27,036 20,624 19,450 27,387 22,279 20,818
Net income 1 7,565 -2,487 15,239 381 55 13,837 10,506 9,985
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,153 12,047 11,341
Reference price 2 4.475 5.722 5.938 4.920 5.825 6.477 6.477 6.477
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.($)
11.97x1.52x6.56x2.99% 576B
20.49x1.68x9.66x0.49% 186B
8.99x0.66x5.95x1.72% 83.35B
8.02x0.73x5.85x1.43% 82.83B
10.02x0.29x4.68x6.94% 80.51B
9.35x0.61x6.95x2.68% 75.52B
9.09x1.71x4.48x2.9% 70B
12.35x1.44x7.65x2.01% 58.41B
7.26x0.67x3.85x5.06% 32.31B
Average 10.84x 1.03x 6.18x 2.91% 138.23B
Weighted average by Cap. 12.23x 1.28x 6.70x 2.66%

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