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 89,106 109,465 - -
Change - 18.49% -3.24% -22.53% 14.42% 22.85% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 126,263 120,574 119,440
Change - -0.94% -3.1% -16.93% 10.32% 13.46% -4.51% -0.94%
P/E 12x -43.7x 6.92x 212x 1,713x 7.23x 10x 10.3x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.81x 1.72x 1.66x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -4.32x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.5x 0.55x 0.55x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.58x 0.61x 0.6x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.67x 3.03x 3.16x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.17x 5.36x 5.84x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 6.96x 8.66x 10x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 14.4% 11.5% 9.96%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3409 0.356 0.3708
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.81% 5.03% 5.23%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.9798 0.7058 0.689
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 34.8% 50.4% 53.8%
Net sales 1 157,739 241,392 210,130 189,185 189,335 219,078 198,466 199,404
EBITDA 1 37,147 60,362 42,964 37,246 37,272 47,303 39,767 37,759
EBIT 1 22,342 46,044 27,036 20,624 19,450 30,304 22,502 20,451
Net income 1 7,565 -2,487 15,239 381 55 13,958 10,883 10,555
Net Debt 1 38,826 21,422 20,912 22,997 22,182 16,797 11,109 9,975
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.084 7.084 7.084
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

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.23x0.58x2.67x4.81% 109B
14.01x1.69x7.29x2.59% 658B
20.34x1.68x9.8x0.45% 185B
7.54x0.75x5.12x1.15% 99.81B
8.36x0.68x5.22x1.42% 98.38B
9.19x0.65x6.69x2.17% 93.22B
10.19x0.31x4.79x6.66% 84.74B
12.87x1.52x8.24x1.85% 64.52B
6.24x0.46x3.21x4.11% 33.83B
5.62x0.55x3.76x7.19% 31.1B
Average 10.16x 0.89x 5.68x 3.24% 145.88B
Weighted average by Cap. 12.54x 1.27x 6.66x 2.62%

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