|
Delayed
NYSE
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
+10.50% | - |
| 10-21 | EQT in advanced talks to acquire Qiagen, KKR also a bidder |  |
| 10-20 | EQT Said to Be in Advanced Talks to Buy Qiagen, Bloomberg Reports | MT |
Company Valuation: EQT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,243 | 12,417 | 15,902 | 27,513 | 33,450 | 34,797 | - | - |
| Change | - | 50.64% | 28.07% | 73.02% | 21.58% | 4.03% | - | - |
| Enterprise Value (EV) 1 | 13,614 | 16,637 | 21,616 | 36,635 | 41,140 | 40,037 | 38,694 | 36,958 |
| Change | - | 22.21% | 29.92% | 69.48% | 12.3% | -2.68% | -3.35% | -4.49% |
| P/E | -6.09x | 7.72x | 9.16x | 102x | 16.2x | 13.8x | 14.9x | 10.7x |
| PBR | 0.82x | 1.11x | 1.1x | 1.34x | 1.41x | 1.29x | 1.22x | 1.12x |
| PEG | - | -0x | -2.51x | -1.1x | 0x | 0.6x | -2x | 0.3x |
| Capitalization / Revenue | 2.69x | 1.66x | 2.3x | 5.22x | 3.87x | 3.84x | 3.94x | 3.44x |
| EV / Revenue | 4.44x | 2.22x | 3.13x | 6.95x | 4.76x | 4.42x | 4.38x | 3.65x |
| EV / EBITDA | 5.84x | 4.72x | 7.21x | 9.83x | 6.97x | 6.42x | 6.26x | 5.05x |
| EV / EBIT | 23.7x | 8.96x | 17.1x | 23.4x | 12.5x | 10.9x | 10.7x | 8.28x |
| EV / FCF | 14.6x | 8.06x | 24.6x | 53.6x | 13.6x | 12.8x | 12.2x | 8.7x |
| FCF Yield | 6.87% | 12.4% | 4.06% | 1.87% | 7.37% | 7.81% | 8.18% | 11.5% |
| Dividend per Share 2 | 0.125 | 0.55 | 0.61 | 0.63 | 0.6375 | 0.6664 | 0.6796 | 0.6894 |
| Rate of return | 0.57% | 1.63% | 1.58% | 1.37% | 1.19% | 1.2% | 1.22% | 1.24% |
| EPS 2 | -3.58 | 4.38 | 4.22 | 0.45 | 3.31 | 4.022 | 3.723 | 5.198 |
| Distribution rate | -3.49% | 12.6% | 14.5% | 140% | 19.3% | 16.6% | 18.3% | 13.3% |
| Net sales 1 | 3,065 | 7,498 | 6,909 | 5,273 | 8,644 | 9,064 | 8,827 | 10,123 |
| EBITDA 1 | 2,332 | 3,523 | 2,998 | 3,729 | 5,904 | 6,232 | 6,184 | 7,320 |
| EBIT 1 | 573.7 | 1,857 | 1,265 | 1,566 | 3,304 | 3,677 | 3,607 | 4,464 |
| Net income 1 | -1,156 | 1,771 | 1,735 | 230.6 | 2,039 | 2,491 | 2,352 | 3,187 |
| Net Debt 1 | 5,371 | 4,220 | 5,714 | 9,122 | 7,690 | 5,239 | 3,897 | 2,160 |
| Reference price 2 | 21.81 | 33.83 | 38.66 | 46.11 | 53.60 | 55.63 | 55.63 | 55.63 |
| Nbr of stocks (in thousands) | 377,949 | 367,046 | 411,332 | 596,684 | 624,071 | 625,516 | - | - |
| Announcement Date | 2/9/22 | 2/15/23 | 2/13/24 | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.15x | 2.65x | 5.72x | 2.24% | 181B | |
| 12.78x | 3.49x | 6.62x | 3.23% | 114B | |
| 9.03x | 2.93x | 4.85x | 2.52% | 85.51B | |
| 16.57x | 3.85x | 10.21x | 5.64% | 66.21B | |
| 7.01x | 2.53x | 3.93x | 1.62% | 64.15B | |
| 8.04x | 1.4x | 4.38x | 1.9% | 60.63B | |
| 16.4x | 2.04x | 10.44x | 4.49% | 60.41B | |
| 9.54x | 2.61x | 5.06x | 2.16% | 59.09B | |
| 10.83x | 3.44x | 4.82x | 2.11% | 57.62B | |
| Average | 11.48x | 2.77x | 6.23x | 2.88% | 83.16B | |
| Weighted average by Cap. | 11.79x | 2.81x | 6.15x | 2.81% |
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
- Stock Market
- Stocks
- EQT Stock
- EQT.WI Stock
- Valuation EQT Corporation
Select your edition
All financial news and data tailored to specific country editions
