Valuation Repsol S.A.

Stocks

Market Closed - BME 12:37:02 2026-10-28 EDT			After hours 15:27:17
28.54 ^EUR	+0.21%		28.52	-0.09%

04:12am	IBEX 35 retreats, with the Fed and corporate earnings in focus	RE
10-27	Too early to seek additional partner in Venezuela, Eni CEO says	RE

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	30,618	-	-
Change	-	31.82%	-16.04%	-19.86%	28.15%	73.59%	-	-
Enterprise Value (EV) ¹	21,279	22,710	19,270	18,772	23,515	33,724	33,529	32,892
Change	-	6.72%	-15.15%	-2.58%	25.27%	43.41%	-0.58%	-1.9%
P/E	6.36x	5.02x	5.47x	8.17x	9.83x	5.37x	6.9x	7.72x
PBR	0.71x	0.78x	0.62x	0.51x	0.72x	1.06x	0.95x	0.87x
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	0.37x	0.45x	0.49x
EV / Revenue	0.43x	0.3x	0.33x	0.33x	0.41x	0.41x	0.49x	0.53x
EV / EBITDA	3.01x	1.66x	1.95x	2.33x	3.06x	2.86x	3.69x	4.16x
EV / EBIT	4.87x	2.13x	2.66x	3.64x	5x	3.77x	5.31x	6.51x
EV / FCF	7.67x	4.36x	13.5x	-35.9x	10.7x	6.77x	9.21x	10.3x
FCF Yield	13%	22.9%	7.42%	-2.79%	9.32%	14.8%	10.9%	9.69%
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%	3.87%	4.11%	4.4%
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	9,075	7,905
EBIT ¹	4,372	10,648	7,250	5,155	4,704	8,950	6,310	5,054
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	28.48	28.48	28.48
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.	5.37x	0.41x	2.86x	3.87%	34.11B
EXXONMOBIL HOLDINGS CORPORATION	13.87x	1.77x	7.36x	2.31%	740B
RELIANCE INDUSTRIES LTD	18.54x	1.54x	9.02x	0.49%	170B
MARATHON PETROLEUM CORPORATION	6.63x	0.84x	4.72x	0.93%	122B
BP PLC	7.46x	0.61x	2.6x	4.18%	126B
VALERO ENERGY CORPORATION	6.73x	0.68x	4.28x	1.24%	112B
PHILLIPS 66	8.18x	0.7x	6.06x	1.9%	107B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.77x	0.33x	5.05x	6.59%	94.11B
SUNCOR ENERGY INC.	8.52x	1.95x	4.76x	2.26%	89.1B
IMPERIAL OIL LIMITED	11.45x	1.46x	7.43x	1.9%	62.33B
Average	9.75x	1.03x	5.41x	2.57%	165.69B
Weighted average by Cap.	11.75x	1.34x	6.32x	2.32%