Valuation BP plc Euronext Paris

Stocks

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

06-12	Sector Update: Energy Stocks Higher Late Afternoon	MT
06-12	FTSE soars on peace hope as SpaceX IPO blasts off	AN

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	110,848	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	24.4%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	127,864	122,471	121,623
Change	-	-0.94%	-3.1%	-16.93%	10.32%	14.89%	-4.22%	-0.69%
P/E Ratio	12x	-43.7x	6.92x	212x	1,713x	8.03x	10.1x	10.7x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.83x	1.72x	1.58x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.5x	-1.83x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.49x	0.56x	0.56x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.57x	0.61x	0.61x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.8x	3.05x	3.18x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.5x	5.31x	5.77x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.69x	7.78x	8.9x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13%	12.8%	11.2%
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%	4.77%	4.99%	5.18%
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	7.174	7.174	7.174
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

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.($)
EXXON MOBIL CORPORATION	12.38x	1.57x	7.02x	2.82%	609B
RELIANCE INDUSTRIES LTD	20.19x	1.68x	9.62x	0.5%	184B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.4x	0.29x	4.66x	6.85%	83.72B
MARATHON PETROLEUM CORPORATION	7.57x	0.69x	5.9x	1.55%	76.95B
VALERO ENERGY CORPORATION	8.31x	0.6x	5.58x	1.86%	76.81B
SUNCOR ENERGY INC.	9.08x	1.75x	4.66x	2.82%	72.74B
PHILLIPS 66	8.84x	0.58x	6.69x	2.82%	71.95B
IMPERIAL OIL LIMITED	11.78x	1.38x	7.59x	2.03%	58.8B
OIL AND NATURAL GAS CORPORATION LIMITED	7.3x	0.67x	3.86x	5.04%	32.59B
Average	10.65x	1.02x	6.18x	2.92%	140.77B
Weighted average by Cap.	12.30x	1.31x	6.88x	2.63%