Valuation Petrofac Limited London S.E.

Stocks

Market Closed - London S.E. Other stock markets 02:30:00 2025-05-01 EDT			5-day change	1st Jan Change
3.975 ^GBX	-.--%		-34.84%	-

05-25	A consortium of financial investors led Mason Capital Management LLC and Pearlstone Alternative (UK) LLP acquired Petrofac Emirates LLC from Petrofac Limited (OTCPK:POFC.F).	CI
04-08	Chicago Bridge & Iron Company acquired Asset Solutions Business of Petrofac Limited (OTCPK:POFC.F).	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,651	671.7	792.2	448.9	199.7	0.006832	0.006832	0.006832
Change	-	-59.3%	17.94%	-43.34%	-55.5%	-100%	0%	0%
Enterprise Value (EV) ¹	1,636	787.7	936.2	797.9	782.7	323	281	180
Change	-	-51.84%	18.85%	-14.78%	-1.9%	-58.73%	-13%	-35.94%
P/E	-	-	-	-	-	-	0x	0x
PBR	-	-	-	-	-	-	-0x	-0x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.3x	0.16x	0.26x	0.17x	0.08x	0x	0x	0x
EV / Revenue	0.3x	0.19x	0.31x	0.31x	0.31x	0.1x	0.07x	0.04x
EV / EBITDA	2.93x	3.73x	9x	-6.33x	-2.52x	1.9x	1.21x	0.57x
EV / EBIT	4x	9.72x	32.3x	-3.89x	-1.99x	3.8x	1.89x	0.78x
EV / FCF	11.2x	-16.1x	-4.37x	-4.16x	-7.32x	1.24x	3.24x	1.25x
FCF Yield	8.93%	-6.22%	-22.9%	-24.1%	-13.7%	80.4%	30.8%	79.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	0.14	0.27
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,530	4,081	3,057	2,591	2,496	3,386	4,150	4,824
EBITDA ¹	559	211	104	-126	-310	170	232.9	314.4
EBIT ¹	409	81	29	-205	-393	85	149	231
Net income ¹	73	-180	-195	-310	-505	9.6	74	140
Net Debt ¹	-15	116	144	349	583	323	281	180
Reference price ²	4.900000	2.000000	1.550000	0.870000	0.385000	0.000013	0.000013	0.000013
Nbr of stocks (in thousands)	336,848	335,857	511,116	515,925	518,753	525,578	525,578	525,578
Announcement Date	2/25/20	4/20/21	3/23/22	4/27/23	5/31/24	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SLB N.V.	18.33x	2.14x	9.72x	2.49%	70.63B
BAKER HUGHES COMPANY	21.01x	2.05x	11.42x	1.64%	56.75B
HALLIBURTON COMPANY	14.53x	1.49x	8.08x	2.01%	28.5B
TECHNIPFMC PLC	24.01x	2.56x	12.72x	0.28%	28.12B
SAIPEM SPA	19.64x	0.52x	4.21x	3.77%	9.79B
KODIAK GAS SERVICES, INC.	33.37x	6.25x	11.31x	2.98%	6.67B
ARCHROCK, INC.	20.76x	5.81x	10.1x	2.39%	6.75B
NOV INC.	23.13x	0.79x	7.48x	1.91%	6.61B
SBM OFFSHORE N.V.	7.63x	1.33x	5.35x	3.43%	6.2B
Average	20.27x	2.55x	8.93x	2.32%	24.45B
Weighted average by Cap.	19.68x	2.19x	9.95x	2%