Valuation Maurel London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 05:32:12 2026-06-29 EDT			5-day change	1st Jan Change
7.618 ^EUR	+6.99%		-11.44%	+27.83%

05-19	Etablissements Maurel & Prom S.A. Approves Dividend for the Year 2025, Payable on August 27, 2026	CI
04-28	Air Liquide, Nexans, AB Science... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,751	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	35.78%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,337	1,078	823.6
Change	-	22.85%	39.12%	-22.22%	-2.05%	20.33%	-19.31%	-23.62%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	8.67x	6.54x	6.41x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.24x	1.09x	1.09x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	0.2x	3.11x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.34x	2.24x	2.21x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	1.79x	1.38x	1.04x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.2x	2.57x	1.94x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	4.86x	4.05x	3.19x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	10.8x	3.37x	2.83x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	9.29%	29.6%	35.4%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.406	0.4154	0.3465
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.63%	4.73%	3.95%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.012	1.342	1.369
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	40.1%	31%	25.3%
Net sales ¹	500	676	682	808	578	748.4	782.3	793.9
EBITDA ¹	280	443	359	368	249	417.7	420	424.8
EBIT ¹	158	352	193	258	403	275	266.3	258.5
Net income ¹	121	206	210	233	410	251.9	268.4	314
Net Debt ¹	343	200	120	-34	-179	-414.6	-672.7	-927.5
Reference price ²	2.593	4.291	6.732	5.881	6.487	8.776	8.776	8.776
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,530	-	-
Announcement Date	3/18/22	3/14/23	3/1/24	3/6/25	3/12/26	-	-	-

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.($)
CONOCOPHILLIPS	10.47x	2.04x	4.68x	3.19%	129B
CANADIAN NATURAL RESOURCES LIMITED	10.39x	2.86x	5.42x	4.46%	82.14B
EOG RESOURCES, INC.	7.45x	2.54x	4.21x	3.12%	70.63B
DIAMONDBACK ENERGY, INC.	10.7x	3.33x	4.61x	2.41%	50.61B
OCCIDENTAL PETROLEUM CORPORATION	6.64x	2.25x	3.58x	2.05%	49.72B
DEVON ENERGY CORPORATION	8.91x	2.28x	4.41x	2.78%	48.69B
CENOVUS ENERGY INC.	7.88x	1.2x	4.18x	2.44%	46.39B
WOODSIDE ENERGY GROUP LTD	9.22x	2.82x	4.1x	8.04%	36.29B
EQT CORPORATION	10.77x	3.88x	5.53x	1.25%	32.96B
Average	9.16x	2.58x	4.52x	3.3%	60.72B
Weighted average by Cap.	9.32x	2.48x	4.57x	3.3%