Valuation Eni LIQUIDNET SYSTEMS

Stocks

End-of-day quote LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-06	TechnipFMC Wins Eni Contract for Cote d'Ivoire Offshore Project	MT
07-06	Eni to buy 25% stake in Chile's Black Giant lithium project for $225m	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,240	44,706	49,449	40,411	48,951	59,952	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	22.47%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	72,383	71,142	69,791
Change	-	-8.31%	15.89%	-10.12%	8.47%	13.03%	-1.72%	-1.9%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.09x	9.01x	8.7x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.19x	1.13x	1.06x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.9x	2.38x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.6x	0.65x	0.64x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.72x	0.77x	0.74x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	3.55x	3.82x	3.66x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	5.68x	6.58x	6.33x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	8.76x	9.15x	8.49x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	11.4%	10.9%	11.8%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.096	1.143	1.188
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	5.37%	5.6%	5.83%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.519	2.262	2.344
Distribution rate	50.9%	22.4%	67.1%	127%	135%	43.5%	50.5%	50.7%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	99,937	92,399	93,782
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,391	18,642	19,094
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,755	10,816	11,033
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,274	6,186	6,216
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,431	11,190	9,839
Reference price ²	12.22	13.29	15.35	13.09	16.14	20.39	20.39	20.39
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,940,278	-	-
Announcement Date	2/18/22	2/23/23	2/16/24	2/27/25	2/26/26	-	-	-

¹EUR in Million²EUR

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.($)
ARAMCO	13.19x	3.29x	6.28x	5.33%	1,682B
CHEVRON CORPORATION	11.11x	1.55x	5.24x	4.21%	335B
SHELL PLC	7.53x	0.79x	3.62x	4.03%	215B
TOTALENERGIES SE	6.75x	0.94x	3.72x	5.37%	170B
PETROBRAS	3.17x	1.43x	2.76x	13.45%	101B
EQUINOR ASA	6.67x	0.72x	1.7x	4.88%	80.56B
Average	8.07x	1.45x	3.89x	6.21%	430.6B
Weighted average by Cap.	11.43x	2.55x	5.48x	5.39%