Valuation Neste Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-01-21 EST			5-day change	1st Jan Change
20.36 ^EUR	+2.62%		-0.10%	+4.89%

01-20	Alfred Berg Nordic Gambak Rises 1.82 Percent in December – Neste, Storebrand and Danske Bank Make the Most Positive Contributions	FW
01-19	UB Finland up 4.1 percent in December – Increased Holdings in Valmet and Kojamo	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	45,425	33,299	33,043	24,744	9,315	15,642	15,642	-
Change	-	-26.69%	-0.77%	-25.12%	-62.36%	67.93%	0%	-
Enterprise Value (EV) ¹	45,160	33,340	34,387	27,232	13,507	19,850	19,432	18,362
Change	-	-26.17%	3.14%	-20.81%	-50.4%	46.97%	-2.11%	-5.51%
P/E ratio	63.6x	18.9x	17.5x	17.2x	-101x	73.2x	17.8x	14.1x
PBR	7.66x	4.77x	3.97x	2.92x	1.26x	2.1x	1.92x	1.74x
PEG	-	0x	2.52x	-0.7x	1x	-0x	0x	0.5x
Capitalization / Revenue	3.87x	2.2x	1.29x	1.08x	0.45x	0.82x	0.83x	0.74x
EV / Revenue	3.84x	2.2x	1.34x	1.19x	0.65x	1.05x	1.03x	0.87x
EV / EBITDA	21.5x	17.4x	9.72x	7.87x	10.8x	12.7x	8.9x	7.51x
EV / EBIT	31.9x	24.8x	11.9x	10.5x	49.7x	29.9x	15.5x	12.3x
EV / FCF	34.9x	32.8x	-63x	32.1x	-36.6x	88.7x	34.6x	15.6x
FCF Yield	2.87%	3.05%	-1.59%	3.12%	-2.73%	1.13%	2.89%	6.43%
Dividend per Share ²	0.8	0.82	1.52	1.2	0.2	0.2163	0.2899	0.4466
Rate of return	1.35%	1.89%	3.53%	3.73%	1.65%	1.06%	1.42%	2.19%
EPS ²	0.93	2.3	2.46	1.87	-0.12	0.2783	1.145	1.444
Distribution rate	86%	35.7%	61.8%	64.2%	-167%	77.7%	25.3%	30.9%
Net sales ¹	11,751	15,148	25,707	22,926	20,635	18,962	18,935	21,125
EBITDA ¹	2,096	1,920	3,537	3,458	1,252	1,567	2,184	2,446
EBIT ¹	1,416	1,342	2,899	2,592	272	663.7	1,252	1,487
Net income ¹	712	1,771	1,888	1,433	-95	223.2	886.1	1,125
Net Debt ¹	-265	41	1,344	2,488	4,192	4,208	3,790	2,720
Reference price ²	59.16	43.36	43.02	32.21	12.12	20.36	20.36	20.36
Nbr of stocks (in thousands)	767,837	767,969	768,083	768,200	768,216	768,274	768,274	-
Announcement Date	2/5/21	2/10/22	2/8/23	2/8/24	2/13/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTE OYJ	71.28x	1.03x	12.41x	1.09%	17.88B
EXXON MOBIL CORPORATION	19.07x	1.77x	8.28x	3.06%	550B
RELIANCE INDUSTRIES LTD	22.53x	2.09x	11.42x	0.42%	207B
CHINA PETROLEUM & CHEMICAL CORPORATION	13.78x	0.36x	5.88x	5.15%	98.89B
BP PLC	12.72x	0.65x	3.3x	5.58%	90.79B
SUNCOR ENERGY INC.	14.71x	1.8x	5.67x	3.38%	59.61B
VALERO ENERGY CORPORATION	26.49x	0.51x	8.61x	2.44%	56.34B
PHILLIPS 66	22.71x	0.56x	9.4x	3.43%	55.79B
MARATHON PETROLEUM CORPORATION	15.88x	0.62x	7.12x	2.13%	52.57B
IMPERIAL OIL LIMITED	17.25x	1.42x	9.29x	2.1%	48.41B
Average	23.64x	1.08x	8.14x	2.88%	123.77B
Weighted average by Cap.	19.60x	1.44x	8.24x	2.87%