Valuation Expand Energy Corporation

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-30 EDT			5-day change	1st Jan Change
90.55 ^USD	+0.12%		-2.87%	-17.95%

10-29	UBS Adjusts Expand Energy Price Target to $117 From $120, Maintains Buy Rating	MT
10-29	JPMorgan Adjusts Price Target on Expand Energy to $121 From $124	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,556	12,643	10,085	23,006	26,284	20,913	-	-
Change	-	67.33%	-20.23%	128.12%	14.25%	-20.44%	-	-
Enterprise Value (EV) ¹	8,920	15,606	11,034	28,369	30,693	24,877	24,187	23,130
Change	-	74.96%	-29.3%	157.11%	8.19%	-18.95%	-2.77%	-4.37%
P/E	1.15x	2.83x	4.55x	-21.9x	14.6x	7.85x	9.79x	7.59x
PBR	1.34x	1.22x	0.94x	1.31x	1.43x	1.08x	1x	0.92x
PEG	-	-0.1x	-0.1x	0x	-0x	0.1x	-0.5x	0.3x
Capitalization / Revenue	1.57x	1.28x	2.84x	7.75x	3.1x	2.13x	2.04x	1.55x
EV / Revenue	1.86x	1.58x	3.11x	9.55x	3.62x	2.54x	2.36x	1.71x
EV / EBITDA	4.16x	3.49x	4.39x	12.9x	6.04x	4.31x	4.19x	3.54x
EV / EBIT	7.79x	5.79x	11.5x	62.2x	15x	8.53x	9.18x	6.74x
EV / FCF	37.3x	6.44x	40x	87.8x	15.3x	9.45x	9.97x	8.06x
FCF Yield	2.68%	15.5%	2.5%	1.14%	6.54%	10.6%	10%	12.4%
Dividend per Share ²	1.125	-	3.62	2.44	2.3	2.305	2.316	2.354
Rate of return	1.74%	-	4.7%	2.45%	2.08%	2.55%	2.56%	2.6%
EPS ²	56.13	33.36	16.92	-4.55	7.57	11.54	9.254	11.93
Distribution rate	2%	-	21.4%	-53.6%	30.4%	20%	25%	19.7%
Net sales ¹	4,799	9,892	3,547	2,969	8,476	9,800	10,245	13,507
EBITDA ¹	2,145	4,470	2,513	2,195	5,078	5,774	5,777	6,538
EBIT ¹	1,145	2,694	959	456	2,052	2,918	2,635	3,432
Net income ¹	6,328	4,869	2,419	-714	1,819	2,679	1,982	2,602
Net Debt ¹	1,364	2,963	949	5,363	4,409	3,963	3,274	2,217
Reference price ²	64.52	94.37	76.94	99.55	110.36	90.55	90.55	90.55
Nbr of stocks (in thousands)	117,106	133,971	131,072	231,097	238,170	230,957	-	-
Announcement Date	2/23/22	2/21/23	2/20/24	2/26/25	2/17/26	-	-	-

¹USD in Million²USD

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.($)
EXPAND ENERGY CORPORATION	7.85x	2.54x	4.29x	2.55%	20.91B
CONOCOPHILLIPS	13.43x	2.7x	5.84x	2.19%	185B
CANADIAN NATURAL RESOURCES LIMITED	12.99x	3.55x	6.72x	3.17%	116B
EOG RESOURCES, INC.	9.17x	2.97x	4.91x	2.48%	86.83B
ADNOC GAS PLC	16.36x	3.8x	10.08x	5.71%	65.37B
OCCIDENTAL PETROLEUM CORPORATION	7x	2.52x	3.91x	1.64%	63.98B
ONEOK, INC.	15.25x	2.02x	10.53x	4.44%	61.2B
CENOVUS ENERGY INC.	8.01x	1.4x	4.37x	1.9%	60.51B
DEVON ENERGY CORPORATION	9.6x	2.66x	5.15x	2.13%	59.97B
DIAMONDBACK ENERGY, INC.	11.05x	3.47x	4.95x	2.05%	59.39B
Average	11.07x	2.76x	6.07x	2.83%	77.91B
Weighted average by Cap.	11.70x	2.83x	6.15x	2.77%