Valuation Maurel

Stocks

Real-time Euronext Paris Other stock markets 08:27:48 2026-07-23 EDT			5-day change	1st Jan Change
8.650 ^EUR	+2.13%		+10.19%	+56.56%

07-21	Etablissements Maurel & Prom S.A. Reports Consolidated Sales Results for the Second Quarter and Six Months Ended 30 June 2026	CI
07-21	Etablissements Maurel & Prom S.A. Reports Production Results for the Second Quarter and Six Months Ended 30 June 2026	CI

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	1,929	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	49.56%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,514	1,256	1,001
Change	-	22.85%	39.12%	-22.22%	-2.05%	36.33%	-17.05%	-20.28%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	9.55x	7.2x	7.06x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.37x	1.2x	1.2x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	0.2x	3.43x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.57x	2.47x	2.43x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.02x	1.61x	1.26x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.59x	2.99x	2.36x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.43x	4.72x	3.87x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	14.1x	4.02x	3.47x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.08%	24.9%	28.8%
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%	4.2%	4.3%	3.58%
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	751.4	782.3	793.9
EBITDA ¹	280	443	359	368	249	421.7	420.1	424.5
EBIT ¹	158	352	193	258	403	279	266.3	258.5
Net income ¹	121	206	210	233	410	255.9	266.4	311.5
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	9.667	9.667	9.667
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.($)
MAUREL	9.55x	2.02x	3.59x	4.2%	1.93B
CONOCOPHILLIPS	11.41x	2.23x	5.39x	2.85%	145B
CANADIAN NATURAL RESOURCES LIMITED	11.95x	3.28x	5.99x	3.87%	95.2B
EOG RESOURCES, INC.	8.43x	2.75x	4.72x	2.87%	76.7B
DIAMONDBACK ENERGY, INC.	13.24x	3.69x	5.38x	2.14%	57.11B
OCCIDENTAL PETROLEUM CORPORATION	8.07x	2.66x	4.17x	1.75%	57.19B
CENOVUS ENERGY INC.	9.45x	1.38x	4.75x	2.1%	54.29B
DEVON ENERGY CORPORATION	10.46x	2.53x	4.85x	2.62%	51.76B
WOODSIDE ENERGY GROUP LTD	11.93x	3.29x	4.89x	6.44%	42.1B
ECOPETROL S.A.	6.15x	1.61x	3.74x	5.13%	34.04B
Average	10.06x	2.54x	4.75x	3.4%	61.5B
Weighted average by Cap.	10.47x	2.62x	5.05x	3.13%