Valuation ConocoPhillips Wiener Boerse

Stocks

Real-time Estimate Tradegate 12:28:55 2026-08-21 EDT			5-day change	1st Jan Change
115.49 ^EUR	-0.23%		+6.44%	+46.18%

08-20	North Dakota oilfield activity expected to rise in second half of year, regulator says	RE
08-20	Oil-Patch Consolidation Creates Private-Equity Opportunities -- Commodities Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95,202	147,036	137,822	128,283	115,676	162,048	-	-
Change	-	54.45%	-6.27%	-6.92%	-9.83%	40.09%	-	-
Enterprise Value (EV) ¹	109,662	154,436	150,153	146,493	132,139	176,185	175,232	172,698
Change	-	40.83%	-2.77%	-2.44%	-9.8%	33.33%	-0.54%	-1.45%
P/E	11.9x	8.1x	12.3x	12.7x	14.7x	12.8x	14.4x	13.8x
PBR	2.07x	3.01x	2.77x	1.95x	1.82x	2.41x	2.32x	2.21x
PEG	-	0x	-0.4x	-0.7x	-0.8x	0.2x	-1.3x	2.95x
Capitalization / Revenue	1.97x	1.79x	2.35x	2.25x	1.88x	2.21x	2.43x	2.42x
EV / Revenue	2.27x	1.88x	2.56x	2.57x	2.15x	2.41x	2.63x	2.58x
EV / EBITDA	5.05x	4.21x	5.84x	6x	5.2x	5.55x	6x	5.64x
EV / EBIT	7.57x	5.29x	8.6x	9.89x	9.49x	8.7x	10.1x	9.57x
EV / FCF	10.5x	8.51x	17.2x	18.3x	18.2x	13.6x	15.2x	14.4x
FCF Yield	9.48%	11.8%	5.81%	5.47%	5.48%	7.34%	6.58%	6.94%
Dividend per Share ²	1.75	1.89	2.11	2.52	3.18	3.397	3.566	3.701
Rate of return	2.42%	1.6%	1.82%	2.54%	3.4%	2.52%	2.64%	2.74%
EPS ²	6.07	14.57	9.46	7.81	6.35	10.53	9.359	9.797
Distribution rate	28.8%	13%	22.3%	32.3%	50.1%	32.3%	38.1%	37.8%
Net sales ¹	48,349	82,156	58,574	56,953	61,548	73,169	66,629	66,901
EBITDA ¹	21,698	36,675	25,727	24,409	25,426	31,738	29,186	30,618
EBIT ¹	14,490	29,171	17,457	14,810	13,926	20,260	17,305	18,039
Net income ¹	8,079	18,680	10,957	9,245	7,988	12,853	10,937	10,929
Net Debt ¹	14,460	7,400	12,331	18,210	16,463	14,136	13,183	10,650
Reference price ²	72.18	118.00	116.07	99.17	93.61	134.89	134.89	134.89
Nbr of stocks (in thousands)	1,318,947	1,246,071	1,187,408	1,293,562	1,235,718	1,201,337	-	-
Announcement Date	2/3/22	2/2/23	2/8/24	2/6/25	2/5/26	-	-	-

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.($)
CONOCOPHILLIPS	12.81x	2.41x	5.55x	2.52%	162B
CANADIAN NATURAL RESOURCES LIMITED	12.74x	3.35x	6.4x	3.53%	105B
EOG RESOURCES, INC.	9.1x	2.76x	4.83x	2.71%	79.83B
OCCIDENTAL PETROLEUM CORPORATION	7.88x	2.6x	4.12x	1.7%	61.5B
CENOVUS ENERGY INC.	9.96x	1.44x	4.74x	1.94%	60.06B
DIAMONDBACK ENERGY, INC.	11.47x	3.78x	5.35x	2.06%	59.09B
DEVON ENERGY CORPORATION	10x	2.63x	5.12x	2.3%	56.69B
WOODSIDE ENERGY GROUP LTD	13.2x	3.48x	5.29x	5.46%	45.49B
EQT CORPORATION	12.67x	4.1x	6.03x	1.23%	33.71B
Average	11.09x	2.95x	5.27x	2.61%	73.76B
Weighted average by Cap.	11.30x	2.83x	5.34x	2.65%