Valuation BP PLC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:16:57 2026-08-24 EDT			5-day change	1st Jan Change
37.90 ^EUR	-1.30%		+4.70%	+29.79%

08-24	FTSE 100 outperforms as oil price heads lower	AN
08-24	Equinor, Var Energi, Aker BP to Collaborate on Norway Gas Exploration	MT

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	112,510	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	26.26%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	129,115	122,891	121,859
Change	-	-0.94%	-3.1%	-16.93%	10.32%	16.02%	-4.82%	-0.84%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.42x	10.3x	10.7x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.86x	1.79x	1.74x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-3.28x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.51x	0.57x	0.57x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.59x	0.62x	0.61x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.72x	3.08x	3.22x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.21x	5.43x	5.94x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.11x	8.74x	10.3x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	14.1%	11.4%	9.66%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.356	0.3708
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.68%	4.89%	5.09%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.9811	0.705	0.682
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	34.8%	50.5%	54.4%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	220,401	198,944	198,701
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	47,492	39,845	37,792
EBIT ¹	22,342	46,044	27,036	20,624	19,450	30,633	22,611	20,530
Net income ¹	7,565	-2,487	15,239	381	55	14,273	10,912	10,373
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	16,605	10,381	9,349
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.281	7.281	7.281
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,452,017	-	-
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	14.46x	1.72x	7.42x	2.52%	679B
RELIANCE INDUSTRIES LTD	20.5x	1.69x	9.82x	0.45%	186B
BP PLC	7.63x	0.6x	2.79x	4.55%	116B
MARATHON PETROLEUM CORPORATION	7.14x	0.76x	5.1x	1.13%	101B
VALERO ENERGY CORPORATION	8.53x	0.69x	5.29x	1.39%	100B
PHILLIPS 66	9.21x	0.66x	6.79x	2.09%	96.91B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.44x	0.29x	4.71x	7.15%	86.95B
SUNCOR ENERGY INC.	9.53x	1.86x	4.8x	2.57%	80.06B
IMPERIAL OIL LIMITED	12.77x	1.51x	8.39x	1.8%	66.73B
Average	11.25x	1.09x	6.12x	2.63%	168.13B
Weighted average by Cap.	12.95x	1.35x	6.77x	2.46%