Valuation Maurel

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-21 EDT			Pre-market 01:33:43
7.985 ^EUR	-3.45%		8.050	+0.81%

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	1,829	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	41.79%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,504	1,269	1,138
Change	-	22.85%	39.12%	-22.22%	-2.05%	35.44%	-15.65%	-10.28%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	6.95x	7.59x	7.47x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.04x	1.12x	1.07x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.89x	4.52x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.72x	2.43x	2.43x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.24x	1.69x	1.51x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.85x	3.32x	3.06x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.38x	5.35x	5.13x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.4x	4.34x	5.29x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.46%	23.1%	18.9%
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%	5.2%	4.06%	3.54%
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	9.158	9.158	9.158
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	7.19x	2.33x	4.01x	5.03%	1.83B
CONOCOPHILLIPS	12.43x	2.43x	5.38x	2.58%	153B
CANADIAN NATURAL RESOURCES LIMITED	12.43x	3.31x	6.34x	3.59%	99.71B
EOG RESOURCES, INC.	8.43x	2.59x	4.5x	2.86%	74.16B
CENOVUS ENERGY INC.	9.88x	1.47x	4.78x	1.91%	58.33B
OCCIDENTAL PETROLEUM CORPORATION	7.25x	2.49x	3.94x	1.85%	57.23B
DEVON ENERGY CORPORATION	9.19x	2.56x	5.04x	2.29%	54.72B
DIAMONDBACK ENERGY, INC.	11.37x	3.44x	4.94x	2.27%	53B
WOODSIDE ENERGY GROUP LTD	12.38x	3.38x	5.14x	5.91%	43.93B
EQT CORPORATION	12.12x	3.92x	5.74x	1.32%	31.36B
Average	10.27x	2.79x	4.98x	2.96%	62.75B
Weighted average by Cap.	10.84x	2.74x	5.17x	2.77%