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 89,106 102,970 - -
Change - 18.49% -3.24% -22.53% 14.42% 15.56% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 119,985 114,592 113,744
Change - -0.94% -3.1% -16.93% 10.32% 7.81% -4.5% -0.74%
P/E 12x -43.7x 6.92x 212x 1,713x 7.46x 9.37x 9.95x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.7x 1.6x 1.46x
PEG - 0x -0x -2.2x -20.1x 0x -0.5x -1.7x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.46x 0.52x 0.52x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.53x 0.57x 0.57x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.63x 2.85x 2.97x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.22x 4.97x 5.39x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.22x 8.01x 9.03x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 13.9% 12.5% 11.1%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3422 0.3581 0.3717
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 5.13% 5.37% 5.58%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.8935 0.711 0.6695
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 38.3% 50.4% 55.5%
Net sales 1 157,739 241,392 210,130 189,185 189,335 225,779 199,459 199,682
EBITDA 1 37,147 60,362 42,964 37,246 37,272 45,691 40,138 38,293
EBIT 1 22,342 46,044 27,036 20,624 19,450 28,414 23,042 21,091
Net income 1 7,565 -2,487 15,239 381 55 13,960 10,854 9,877
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,016 11,622 10,775
Reference price 2 4.475 5.722 5.938 4.920 5.825 6.665 6.665 6.665
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,450,345 - -
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.($)
11.58x1.48x6.59x3.01% 571B
20.43x1.69x9.73x0.49% 188B
10.02x0.28x4.53x6.99% 80.16B
7.04x0.65x5.57x1.68% 70.91B
7.63x0.55x5.13x2.03% 70.17B
8.28x0.54x6.34x3.03% 66.61B
8.27x1.61x4.27x3.1% 65.23B
10.98x1.29x7.1x2.18% 53.96B
7.3x0.67x3.86x5.03% 32.83B
Average 10.17x 0.97x 5.90x 3.06% 133.2B
Weighted average by Cap. 11.86x 1.25x 6.60x 2.77%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!