Company Valuation: OMV Petrom S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28,265 23,790 35,798 44,179 62,000 76,643 - -
Change - -15.83% 50.47% 23.41% 40.34% 23.62% - -
Enterprise Value (EV) 1 18,874 10,327 23,247 36,103 56,824 75,698 75,081 72,000
Change - -45.28% 125.1% 55.3% 57.39% 33.21% -0.82% -4.1%
P/E 9.86x 1.11x 8.88x 10.6x 20.3x 15.4x 13.4x 11.6x
PBR 0.83x 0.65x 0.91x 1.13x 1.62x 1.98x 1.84x 1.81x
PEG - 0x -0.1x 2.74x -0.8x 0.2x 0.9x 0.7x
Capitalization / Revenue 1.09x 0.39x 0.92x 1.24x 1.69x 1.8x 1.94x 1.9x
EV / Revenue 0.73x 0.17x 0.6x 1.01x 1.55x 1.78x 1.91x 1.78x
EV / EBITDA 2.43x 0.67x 1.98x 3.65x 6x 7.68x 6.6x 5.74x
EV / EBIT 4.34x 0.85x 2.74x 6.3x 11x 12.4x 10.8x 9.11x
EV / FCF 3.98x 1.25x 5.3x 52x 22.1x -76.9x 14.1x 9.26x
FCF Yield 25.1% 79.7% 18.9% 1.92% 4.52% -1.3% 7.09% 10.8%
Dividend per Share 2 0.0341 0.0375 0.0413 0.0444 0.0467 0.0568 0.0804 0.0948
Rate of return 6.83% 8.93% 7.19% 6.26% 4.69% 4.61% 6.53% 7.71%
EPS 2 0.0506 0.38 0.0647 0.0672 0.0491 0.08 0.0916 0.1061
Distribution rate 67.4% 9.87% 63.8% 66.1% 95.1% 70.9% 87.8% 89.4%
Net sales 1 26,011 61,344 38,808 35,765 36,592 42,583 39,406 40,381
EBITDA 1 7,760 15,505 11,740 9,900 9,465 9,861 11,374 12,552
EBIT 1 4,346 12,198 8,482 5,729 5,169 6,111 6,945 7,907
Net income 1 2,864 10,301 4,030 4,190 3,058 4,894 5,648 6,526
Net Debt 1 -9,391 -13,463 -12,551 -8,076 -5,176 -945.4 -1,563 -4,643
Reference price 2 0.499 0.420 0.574 0.709 0.995 1.230 1.230 1.230
Nbr of stocks (in thousands) 56,643,904 56,643,904 62,311,462 62,311,462 62,311,462 62,311,462 - -
Announcement Date 2/3/22 2/2/23 2/1/24 2/3/25 2/4/26 - - -
1RON in Million2RON
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.38x1.78x7.68x4.61% 16.96B
14.16x1.69x7.22x2.56% 667B
20.3x1.67x9.74x0.45% 186B
7.45x0.58x2.68x4.67% 113B
7.57x0.81x5.39x1.05% 109B
9.05x0.73x5.61x1.31% 107B
9.66x0.69x7.02x1.99% 102B
11.53x0.34x5.33x6.21% 93B
9.49x1.85x4.74x2.57% 79.92B
12.1x1.45x7.98x1.88% 63.83B
Average 11.67x 1.16x 6.34x 2.73% 153.73B
Weighted average by Cap. 12.82x 1.33x 6.73x 2.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SNP Stock
  4. Valuation OMV Petrom S.A.