Valuation Repsol S.A.

Stocks

Market Closed - BME 12:42:27 2026-10-29 EDT			5-day change	1st Jan Change
29.41 ^EUR	+3.05%		+0.17%	+84.68%

10-29	Repsol sees 11% growth in gas output at Venezuela JV, progress on oil operations	RE
10-29	Repsol, S.A.'s Equity Buyback announced on July 23, 2026, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,517	20,454	17,174	13,764	17,638	31,617	-	-
Change	-	31.82%	-16.04%	-19.86%	28.15%	79.26%	-	-
Enterprise Value (EV) ¹	21,279	22,710	19,270	18,772	23,515	34,724	34,528	33,892
Change	-	6.72%	-15.15%	-2.58%	25.27%	47.67%	-0.56%	-1.84%
P/E	6.36x	5.02x	5.47x	8.17x	9.83x	5.55x	7.13x	7.98x
PBR	0.71x	0.78x	0.62x	0.51x	0.72x	1.09x	0.98x	0.9x
PEG	-	0.1x	-0.3x	-0.2x	0.7x	0x	-0.3x	-0.7x
Capitalization / Revenue	0.31x	0.27x	0.29x	0.24x	0.31x	0.38x	0.46x	0.51x
EV / Revenue	0.43x	0.3x	0.33x	0.33x	0.41x	0.42x	0.5x	0.55x
EV / EBITDA	3.01x	1.66x	1.95x	2.33x	3.06x	2.94x	3.8x	4.27x
EV / EBIT	4.87x	2.13x	2.66x	3.64x	5x	3.88x	5.45x	6.66x
EV / FCF	7.67x	4.36x	13.5x	-35.9x	10.7x	6.97x	9.49x	10.6x
FCF Yield	13%	22.9%	7.42%	-2.79%	9.32%	14.3%	10.5%	9.41%
Dividend per Share ²	0.63	0.7	0.9	0.975	0.975	1.101	1.17	1.252
Rate of return	6.04%	4.71%	6.69%	8.34%	6.12%	3.74%	3.98%	4.26%
EPS ²	1.64	2.96	2.46	1.43	1.62	5.302	4.127	3.687
Distribution rate	38.4%	23.6%	36.6%	68.2%	60.2%	20.8%	28.4%	34%
Net sales ¹	49,480	74,828	58,538	56,713	57,218	82,167	68,401	61,962
EBITDA ¹	7,071	13,710	9,864	8,060	7,678	11,807	9,095	7,936
EBIT ¹	4,372	10,648	7,250	5,155	4,704	8,950	6,332	5,091
Net income ¹	2,499	4,251	3,168	1,756	1,899	5,524	4,037	3,501
Net Debt ¹	5,762	2,256	2,096	5,008	5,877	3,106	2,911	2,274
Reference price ²	10.44	14.85	13.45	11.69	15.92	29.41	29.41	29.41
Nbr of stocks (in thousands)	1,486,902	1,377,396	1,276,860	1,177,396	1,107,562	1,075,055	-	-
Announcement Date	2/17/22	2/16/23	2/22/24	2/20/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REPSOL S.A.	5.38x	0.41x	2.86x	3.86%	34.2B
EXXONMOBIL HOLDINGS CORPORATION	14.03x	1.79x	7.45x	2.28%	748B
RELIANCE INDUSTRIES LTD	17.95x	1.5x	8.76x	0.51%	165B
BP PLC	7.55x	0.62x	2.63x	4.13%	128B
MARATHON PETROLEUM CORPORATION	6.71x	0.85x	4.77x	0.92%	124B
VALERO ENERGY CORPORATION	6.75x	0.66x	4.15x	1.24%	108B
PHILLIPS 66	8.34x	0.71x	5.73x	1.85%	109B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.67x	0.33x	5.03x	6.65%	93.57B
SUNCOR ENERGY INC.	8.64x	1.97x	4.83x	2.23%	90.43B
IMPERIAL OIL LIMITED	11.58x	1.47x	7.52x	1.88%	63.07B
Average	9.76x	1.03x	5.37x	2.55%	166.31B
Weighted average by Cap.	11.78x	1.34x	6.31x	2.31%