Valuation BP plc Euronext Paris

Stocks

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

07-29	BP to Sell 15% Stake in Iraqi Unit Amid Search for Strait of Hormuz Alternatives	DJ
07-29	European Equities Traded in US as ADRs Ease in Wednesday Trading	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	111,560	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	25.2%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	128,599	123,119	120,238
Change	-	-0.94%	-3.1%	-16.93%	10.32%	15.55%	-4.26%	-2.34%
P/E	12x	-43.7x	6.92x	212x	1,713x	8x	10.3x	10.7x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.84x	1.77x	1.63x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.5x	-3.09x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.53x	0.58x	0.57x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.61x	0.64x	0.62x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.8x	3.12x	3.18x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.56x	5.61x	5.87x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.63x	9.11x	9.95x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13.1%	11%	10%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3423	0.3582	0.3719
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.74%	4.96%	5.15%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.9029	0.7001	0.6759
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	37.9%	51.2%	55%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	209,505	193,337	194,409
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	45,983	39,507	37,864
EBIT ¹	22,342	46,044	27,036	20,624	19,450	28,225	21,959	20,490
Net income ¹	7,565	-2,487	15,239	381	55	14,654	10,739	10,096
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	17,039	11,558	8,678
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.220	7.220	7.220
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,450,744	-	-
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	13.48x	1.69x	7.08x	2.71%	634B
RELIANCE INDUSTRIES LTD	19.68x	1.64x	9.52x	0.47%	180B
MARATHON PETROLEUM CORPORATION	7.2x	0.76x	5.42x	1.33%	89.35B
VALERO ENERGY CORPORATION	8.67x	0.66x	5.83x	1.61%	88.75B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.32x	0.31x	4.89x	6.79%	87.31B
PHILLIPS 66	9.01x	0.64x	6.78x	2.45%	82.53B
SUNCOR ENERGY INC.	9.81x	1.87x	4.77x	2.68%	75.62B
IMPERIAL OIL LIMITED	13.68x	1.51x	8.19x	1.94%	60.95B
OIL AND NATURAL GAS CORPORATION LIMITED	7.09x	0.65x	3.78x	5.19%	31.46B
Average	10.99x	1.08x	6.25x	2.8%	147.76B
Weighted average by Cap.	12.74x	1.37x	6.90x	2.51%