Company Valuation: SLB N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 42,009 75,806 74,327 54,142 57,337 80,300 - -
Change - 80.45% -1.95% -27.16% 5.9% 40.05% - -
Enterprise Value (EV) 1 53,065 85,138 82,303 61,547 64,761 87,571 86,573 84,427
Change - 60.44% -3.33% -25.22% 5.22% 35.22% -1.14% -2.48%
P/E Ratio 22.7x 22.4x 17.9x 12.3x 16.3x 20.5x 16x 13.3x
PBR 2.79x 4.29x 3.48x 2.46x 2.02x 2.97x 2.82x 2.72x
PEG - 0.3x 0.8x 1.79x -0.7x 1.8x 0.6x 0.7x
Capitalization / Revenue 1.83x 2.7x 2.24x 1.49x 1.61x 2.2x 2.04x 1.9x
EV / Revenue 2.31x 3.03x 2.48x 1.7x 1.81x 2.4x 2.2x 2x
EV / EBITDA 10.8x 13.1x 10.2x 6.79x 7.65x 10.8x 9.14x 8.09x
EV / EBIT 19x 19.5x 14.2x 9.36x 11.1x 16.3x 12.8x 10.8x
EV / FCF 17.7x 60x 20.4x 15.4x 15.7x 19.9x 16.6x 13.5x
FCF Yield 5.65% 1.67% 4.91% 6.48% 6.35% 5.03% 6.03% 7.43%
Dividend per Share 2 0.5 0.725 1.025 1.1 1.14 1.176 1.239 1.337
Rate of return 1.67% 1.36% 1.97% 2.87% 2.97% 2.19% 2.31% 2.49%
EPS 2 1.32 2.39 2.91 3.11 2.35 2.617 3.363 4.042
Distribution rate 37.9% 30.3% 35.2% 35.4% 48.5% 45% 36.8% 33.1%
Net sales 1 22,929 28,091 33,135 36,289 35,708 36,552 39,372 42,153
EBITDA 1 4,912 6,521 8,106 9,070 8,463 8,108 9,469 10,433
EBIT 1 2,792 4,374 5,794 6,577 5,815 5,388 6,779 7,796
Net income 1 1,881 3,441 4,203 4,461 3,374 3,900 4,948 5,718
Net Debt 1 11,056 9,332 7,976 7,405 7,424 7,272 6,274 4,127
Reference price 2 29.95 53.46 52.04 38.34 38.38 53.71 53.71 53.71
Nbr of stocks (in thousands) 1,402,633 1,417,994 1,428,270 1,412,154 1,493,924 1,495,058 - -
Announcement Date 1/21/22 1/20/23 1/19/24 1/17/25 1/23/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.4x2.27x12.81x1.48% 62.64B
16.92x1.7x9.24x1.73% 33.08B
24.13x2.57x12.77x0.28% 28.22B
21x0.57x4.53x3.4% 10.6B
26.75x0.91x8.57x1.72% 7.58B
17.23x1.59x7.47x1.07% 7.29B
33.81x6.33x11.46x2.91% 6.86B
7.99x1.48x5.56x3.27% 6.62B
14.8x1.43x6.64x5.9% 6.54B
Average 20.67x 2.09x 8.78x 2.42% 18.83B
Weighted average by Cap. 21.48x 2.11x 10.59x 1.74%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!