Valuation BP plc Euronext Paris

Stocks

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

09-25	FTSE 100 edges up as oil fall offsets bond worry	AN
09-25	British Equities Rise as Consumer Confidence Picks Up	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	114,267	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	28.24%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	129,954	123,544	124,319
Change	-	-0.94%	-3.1%	-16.93%	10.32%	16.77%	-4.93%	0.63%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.26x	10.2x	10.8x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.78x	1.66x	1.6x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-1.97x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.51x	0.56x	0.57x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.58x	0.6x	0.62x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.63x	2.98x	3.29x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	3.94x	5.07x	6.07x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	6.27x	8.14x	10.8x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	15.9%	12.3%	9.26%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.3554	0.3711
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.61%	4.81%	5.02%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	1.019	0.7233	0.6837
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	33.5%	49.1%	54.3%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	225,906	205,515	201,648
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	49,335	41,452	37,821
EBIT ¹	22,342	46,044	27,036	20,624	19,450	32,951	24,356	20,482
Net income ¹	7,565	-2,487	15,239	381	55	14,942	11,284	10,342
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	15,686	9,277	10,052
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.395	7.395	7.395
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,452,390	-	-
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	13.66x	1.63x	6.91x	2.58%	660B
RELIANCE INDUSTRIES LTD	19.11x	1.58x	9.23x	0.48%	173B
BP PLC	7.28x	0.58x	2.63x	4.61%	114B
VALERO ENERGY CORPORATION	7.74x	0.75x	5.05x	1.25%	111B
MARATHON PETROLEUM CORPORATION	6.92x	0.8x	4.9x	1.04%	111B
PHILLIPS 66	8.74x	0.69x	6.35x	1.99%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.52x	0.34x	5.22x	6.7%	90.29B
SUNCOR ENERGY INC.	9.73x	1.9x	4.87x	2.51%	79.89B
IMPERIAL OIL LIMITED	11.7x	1.44x	7.62x	1.98%	59.43B
Average	10.60x	1.08x	5.86x	2.57%	166.82B
Weighted average by Cap.	12.05x	1.29x	6.35x	2.46%