Valuation Hess Corporation

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-01-17 EST			5-day change	1st Jan Change
151.35 ^USD	+1.08%		+4.50%	+13.79%

01-17	FTC Resolves Antitrust Concerns Over Chevron's Purchase of Hess	DJ
01-17	US FTC finalizes consent order for $53 billion Chevron-Hess merger	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	20,165	16,104	22,787	43,495	44,091	46,479	46,479	-
Change	-	-20.14%	41.5%	90.88%	1.37%	5.42%	0%	-
Enterprise Value (EV) ¹	26,000	22,661	28,532	49,290	51,016	53,910	53,733	52,702
Change	-	-12.84%	25.91%	72.75%	3.5%	5.67%	-0.33%	-1.92%
P/E ratio	-48.8x	-5.2x	40.9x	19.8x	32.1x	17x	18.7x	13.3x
PBR	2.33x	3x	3.63x	5.5x	4.93x	4x	3.35x	2.65x
PEG	-	-0x	-0x	0x	-0.9x	0.2x	-2.06x	0.3x
Capitalization / Revenue	3.1x	3.35x	3.02x	3.76x	4.14x	3.63x	3.64x	3.13x
EV / Revenue	3.99x	4.72x	3.78x	4.26x	4.79x	4.21x	4.21x	3.55x
EV / EBITDA	8.8x	10.4x	7.49x	8.07x	9.6x	7.35x	7.86x	6.03x
EV / EBIT	43.3x	-9.51x	14.5x	11.8x	17.3x	11.5x	12.9x	9.33x
EV / FCF	-21.9x	-26.2x	25x	40.4x	-307x	79.2x	126x	27.8x
FCF Yield	-4.57%	-3.81%	4.01%	2.47%	-0.33%	1.26%	0.8%	3.6%
Dividend per Share ²	1	1	1	1.5	1.75	1.896	2.065	2.21
Rate of return	1.5%	1.89%	1.35%	1.06%	1.21%	1.25%	1.36%	1.46%
EPS ²	-1.37	-10.15	1.81	7.18	4.49	8.883	8.076	11.41
Distribution rate	-73%	-9.85%	55.2%	20.9%	39%	21.3%	25.6%	19.4%
Net sales ¹	6,510	4,804	7,554	11,570	10,645	12,797	12,760	14,860
EBITDA ¹	2,956	2,169	3,808	6,105	5,312	7,332	6,837	8,740
EBIT ¹	601	-2,382	1,971	4,174	2,949	4,686	4,167	5,648
Net income ¹	-412	-3,093	559	2,223	1,382	2,732	2,512	3,557
Net Debt ¹	5,835	6,557	5,745	5,795	6,925	7,431	7,254	6,223
Reference price ²	66.81	52.79	74.03	141.82	144.16	151.35	151.35	151.35
Nbr of stocks (in thousands)	301,825	305,063	307,810	306,692	305,847	307,097	307,097	-
Announcement Date	1/29/20	1/27/21	1/26/22	1/25/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
HESS CORPORATION	17.04x	4.21x	7.35x	+1.25%	46.48B
CONOCOPHILLIPS	13.36x	2.68x	6.23x	+2.96%	137B
CNOOC LIMITED	5.86x	1.82x	3.03x	+7.36%	121B
EOG RESOURCES, INC.	11.76x	3.1x	5.76x	+2.70%	76.49B
CANADIAN NATURAL RESOURCES LIMITED	13.98x	3.32x	7x	+4.46%	70.02B
DIAMONDBACK ENERGY, INC.	11.74x	6.07x	8.65x	+3.96%	52.61B
OCCIDENTAL PETROLEUM CORPORATION	14.84x	2.76x	5.35x	+1.64%	48.77B
EQT CORPORATION	175.77x	7.53x	12.14x	+1.27%	31.6B
WOODSIDE ENERGY GROUP LTD	8.66x	2.93x	3.97x	+8.15%	30.44B
Average	30.33x	3.82x	6.61x	+3.75%	68.24B
Weighted average by Cap.	20.14x	3.31x	6.04x	+3.99%