Valuation Maurel

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-13 EDT			5-day change	1st Jan Change
8.270 ^EUR	+1.22%		+7.75%	+49.68%

08-06	Etablissements Maurel & Prom S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-06	Maurel & Prom profits boosted by prices in the first half

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	1,848	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	43.33%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,524	1,289	1,158
Change	-	22.85%	39.12%	-22.22%	-2.05%	37.23%	-15.45%	-10.12%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	7.02x	7.67x	7.55x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.05x	1.14x	1.08x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.9x	4.57x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.75x	2.46x	2.46x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.27x	1.71x	1.54x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.9x	3.37x	3.12x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.45x	5.44x	5.22x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.6x	4.41x	5.38x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.37%	22.7%	18.6%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.4767	0.3715	0.3243
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	5.15%	4.01%	3.5%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.318	1.206	1.226
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	36.2%	30.8%	26.4%
Net sales ¹	500	676	682	808	578	672.9	752.6	752.6
EBITDA ¹	280	443	359	368	249	391.1	382.4	371.5
EBIT ¹	158	352	193	258	403	279.5	237.1	221.7
Net income ¹	121	206	210	233	410	287.5	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-324.3	-559.7	-690.1
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.258	9.258	9.258
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,665	-	-
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	6.92x	2.23x	3.83x	5.22%	1.85B
CONOCOPHILLIPS	12.5x	2.47x	5.38x	2.45%	169B
CANADIAN NATURAL RESOURCES LIMITED	11.94x	3.27x	6.24x	3.52%	108B
EOG RESOURCES, INC.	8.72x	2.66x	4.56x	2.74%	80.34B
ADNOC GAS PLC	17.69x	4.08x	10.85x	5.47%	68.08B
OCCIDENTAL PETROLEUM CORPORATION	7.58x	2.57x	4.02x	1.71%	61.63B
CENOVUS ENERGY INC.	8.52x	1.41x	4.45x	1.95%	60.56B
DEVON ENERGY CORPORATION	9.07x	2.53x	4.95x	2.27%	57.74B
DIAMONDBACK ENERGY, INC.	11.29x	3.42x	4.86x	2.23%	55.5B
WOODSIDE ENERGY GROUP LTD	12.08x	3.21x	4.83x	6.43%	43.52B
Average	10.63x	2.78x	5.40x	3.4%	70.61B
Weighted average by Cap.	11.30x	2.81x	5.63x	3.05%