Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 620.3 - -
Change - 2.07% -23.71% -19.83% -8.9% 133.86% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,234 1,219 947.7
Change - -29.33% -29.26% -19.8% 3.28% 76.47% -1.19% -22.26%
P/E 1.18x -11.7x -12x 3.21x 143x 5.63x 4.71x 8.12x
PBR - 0.99x 0.8x - 0.5x 1.38x 2.19x 5.46x
PEG - 0x 0.4x -0x -1.5x 0x 0.2x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.52x 0.36x 0.4x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.04x 0.71x 0.62x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2x 1.4x 1.31x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 3.92x 3.13x 2.22x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 15.8x 4.61x 2.68x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 6.32% 21.7% 37.4%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 3.09% 3.31% 2.84%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0592 0.0707 0.041
Distribution rate - - - - 1,072% 17.4% 15.6% 23%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,185 1,706 1,538
EBITDA 1 742.9 979.1 824.7 672.6 503.8 616.1 868.4 722.9
EBIT 1 443.2 709.2 482.6 - 394.1 314.6 389.6 426.4
Net income 1 377 -41.23 -30.83 93.77 1.562 155.7 270.9 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 613.6 598.9 327.4
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3333 0.3333 0.3333
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.5x1.03x1.98x3.17% 605M
11.83x2.26x5.3x2.73% 150B
12.28x3.22x6.19x3.74% 98.12B
8.45x2.57x4.54x2.92% 74.17B
7.36x2.44x3.91x1.81% 57.68B
10.79x3.56x5.2x2.18% 55.87B
9.71x1.4x4.54x2.02% 56.46B
8.41x2.44x4.67x2.53% 51.04B
12.68x3.38x5.1x5.71% 43.69B
12.72x4.12x6x1.22% 33.83B
Average 9.97x 2.64x 4.74x 2.8% 62.11B
Weighted average by Cap. 10.62x 2.70x 5.11x 2.82%

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