Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 641.9 - -
Change - 2.07% -23.71% -19.83% -8.9% 142.03% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,506 1,331 1,055
Change - -29.33% -29.26% -19.8% 3.28% 115.4% -11.64% -20.7%
P/E 1.18x -11.7x -12x 3.21x 143x 7.05x 4.48x 6.88x
PBR - 0.99x 0.8x - 0.5x 2.27x 5.65x 5.65x
PEG - 0x 0.4x -0x -1.5x 0x 0.1x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.54x 0.37x 0.4x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.26x 0.77x 0.66x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.49x 1.49x 1.35x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 5.12x 3.01x 2.39x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 5.9x 3.83x 2.69x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 16.9% 26.1% 37.2%
Dividend per Share 2 - - - - 0.0107 0.0104 0.0124 0.0114
Rate of return - - - - 7.51% 3.02% 3.59% 3.29%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0489 0.0769 0.0502
Distribution rate - - - - 1,072% 21.3% 16.1% 22.7%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,193 1,736 1,589
EBITDA 1 742.9 979.1 824.7 672.6 503.8 603.9 891.6 781.4
EBIT 1 443.2 709.2 482.6 - 394.1 294.3 441.9 441.1
Net income 1 377 -41.23 -30.83 93.77 1.562 120.8 237.1 190.1
Net Debt 1 1,222 717.1 480.9 385.8 433.9 864.1 688.8 413.3
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3449 0.3449 0.3449
Nbr of stocks (in thousands) 1,839,866 1,846,206 1,890,641 1,851,580 1,859,057 1,861,081 - -
Announcement Date 3/24/22 4/5/23 3/28/24 3/27/25 3/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.05x1.26x2.49x3.02% 642M
12x2.34x5.19x2.67% 153B
11.93x3.17x6.17x3.71% 97.94B
8.31x2.51x4.39x2.94% 73.62B
7.05x2.42x3.82x1.8% 56.84B
9.49x1.42x4.6x1.99% 57.13B
9.04x2.46x4.91x2.36% 54.1B
11.28x3.36x4.79x2.34% 52.27B
12.08x3.26x4.95x6.15% 42.35B
12.28x3.98x5.86x1.3% 31.78B
Average 10.05x 2.62x 4.72x 2.83% 61.96B
Weighted average by Cap. 10.56x 2.65x 5.03x 2.84%

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

  1. Stock Market
  2. Stocks
  3. ENQ Stock
  4. Valuation EnQuest PLC