Valuation BP plc Euronext Paris

Stocks

End-of-day quote Euronext Paris			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

11:13pm	Trump's oil deal with Venezuela raises red flags for some major producers, sources say	RE
08-31	Trump to Host Oil Company Executives on Tuesday	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	107,795	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	20.97%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	124,074	117,945	117,189
Change	-	-0.94%	-3.1%	-16.93%	10.32%	11.49%	-4.94%	-0.64%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.11x	9.94x	10.3x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.79x	1.71x	1.67x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.3x	-3.06x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.49x	0.54x	0.54x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.56x	0.59x	0.59x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.61x	2.96x	3.1x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.03x	5.23x	5.72x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	6.83x	8.39x	9.95x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	14.6%	11.9%	10%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.3554	0.3708
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.89%	5.1%	5.32%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.9811	0.7017	0.678
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	34.8%	50.7%	54.7%
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	30,777	22,566	20,487
Net income ¹	7,565	-2,487	15,239	381	55	14,273	10,843	10,288
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	16,279	10,151	9,394
Reference price ²	4.475	5.722	5.938	4.920	5.825	6.976	6.976	6.976
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	13.68x	1.64x	7.05x	2.65%	644B
RELIANCE INDUSTRIES LTD	20.08x	1.65x	9.64x	0.46%	182B
BP PLC	7.11x	0.56x	2.61x	4.89%	108B
MARATHON PETROLEUM CORPORATION	7.3x	0.78x	5.19x	1.11%	104B
VALERO ENERGY CORPORATION	8.62x	0.7x	5.36x	1.38%	101B
PHILLIPS 66	9.26x	0.67x	6.82x	2.08%	97.37B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.64x	0.34x	5.34x	6.15%	93.17B
SUNCOR ENERGY INC.	9.18x	1.8x	4.64x	2.66%	76.68B
IMPERIAL OIL LIMITED	12.05x	1.45x	7.95x	1.89%	63.12B
Average	10.99x	1.06x	6.07x	2.58%	163.31B
Weighted average by Cap.	12.47x	1.29x	6.59x	2.5%