Valuation Eni LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 05:50:38 2026-07-28 EDT			5-day change	1st Jan Change
22.26 ^EUR	0.00%		0.00%	-

04:50am	TotalEnergies, Eni Approve Cyprus Gas Project to Supply LNG to Europe	MT
04:32am	TotalEnergies, Eni approve Cyprus gas field for LNG for 2028 startup	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	65,768	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	34.35%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	78,421	77,300	76,084
Change	-	-8.31%	15.89%	-10.12%	8.47%	22.46%	-1.43%	-1.57%
P/E	7.23x	3.38x	11x	16.6x	20.7x	9.27x	10x	9.63x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.32x	1.25x	1.18x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-1.36x	2.47x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.66x	0.71x	0.7x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.79x	0.83x	0.81x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	3.94x	4.2x	4.05x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	6.25x	7.1x	6.88x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	8.82x	9.66x	9.04x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	11.3%	10.4%	11.1%
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%	4.89%	5.1%	5.3%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.416	2.238	2.325
Distribution rate	50.9%	22.4%	67.1%	127%	135%	45.4%	51.1%	51.1%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	99,625	92,968	93,797
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	19,905	18,385	18,777
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,556	10,894	11,063
Net income ¹	6,128	13,810	4,747	2,641	2,608	6,905	6,027	6,213
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,654	11,532	10,316
Reference price ²	12.22	13.29	15.35	13.09	16.14	22.40	22.40	22.40
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,936,054	-	-
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	13.7x	3.4x	6.48x	5.23%	1,712B
CHEVRON CORPORATION	12.77x	1.76x	5.79x	3.76%	376B
PETROCHINA COMPANY LIMITED	8.11x	0.63x	3.95x	6.44%	287B
SHELL PLC	8.37x	0.94x	4.08x	3.58%	243B
TOTALENERGIES SE	7.87x	1.01x	4.21x	4.83%	188B
CNOOC LIMITED	5.77x	1.71x	2.74x	8%	146B
PETROBRAS	3.4x	1.51x	2.89x	12.55%	111B
EQUINOR ASA	7.1x	0.81x	1.98x	4.03%	92.83B
Average	8.39x	1.47x	4.01x	6.05%	394.31B
Weighted average by Cap.	11.40x	2.40x	5.42x	5.36%