Valuation TechnipFMC LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-30	Technipfmc plc Reaffirms Earnings Guidance for the Full Year 2026	CI
07-30	Tranche Update on TechnipFMC plc's Equity Buyback Plan announced on July 28, 2022.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,668	5,442	8,770	12,312	18,025	28,103	-	-
Change	-	103.97%	61.15%	40.38%	46.41%	55.9%	-	-
Enterprise Value (EV) ¹	3,080	5,752	8,886	12,039	17,424	27,264	26,957	26,500
Change	-	86.73%	54.49%	35.49%	44.73%	56.48%	-1.12%	-1.7%
P/E	197x	-50.8x	168x	15.2x	19.4x	23.5x	20.6x	18.1x
PBR	0.78x	1.66x	2.88x	4.12x	5.56x	6.71x	5.9x	5.43x
PEG	-	0x	-1x	0x	1x	0.7x	1.5x	1.3x
Capitalization / Revenue	0.42x	0.81x	1.12x	1.36x	1.81x	2.63x	2.46x	2.35x
EV / Revenue	0.48x	0.86x	1.14x	1.33x	1.75x	2.55x	2.36x	2.21x
EV / EBITDA	5.31x	8.9x	10.8x	8.91x	9.55x	12.6x	11.2x	10.3x
EV / EBIT	15.8x	21.4x	20.1x	12.6x	12.6x	15.7x	13.8x	12.4x
EV / FCF	5.22x	29.6x	19x	17.7x	12x	20x	19.1x	17.4x
FCF Yield	19.1%	3.38%	5.26%	5.64%	8.31%	5.01%	5.24%	5.76%
Dividend per Share ²	-	-	0.1	0.2	0.2	0.2	0.2095	0.2142
Rate of return	-	-	0.5%	0.69%	0.45%	0.28%	0.29%	0.3%
EPS ²	0.03	-0.24	0.12	1.91	2.3	3.047	3.477	3.948
Distribution rate	-	-	83.3%	10.5%	8.7%	6.56%	6.03%	5.42%
Net sales ¹	6,404	6,700	7,824	9,083	9,933	10,697	11,402	11,968
EBITDA ¹	580.4	646.5	819.6	1,351	1,824	2,165	2,404	2,584
EBIT ¹	195	269.3	441.8	958.4	1,382	1,737	1,955	2,130
Net income ¹	13.3	-107.2	56.2	842.9	963.9	1,241	1,370	1,463
Net Debt ¹	412	309.5	115.6	-272.5	-601.9	-838.9	-1,145	-1,602
Reference price ²	5.92	12.19	20.14	28.94	44.56	71.66	71.66	71.66
Nbr of stocks (in thousands)	450,700	446,440	435,460	425,415	404,520	392,164	-	-
Announcement Date	2/23/22	2/23/23	2/22/24	2/27/25	2/19/26	-	-	-

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.	20.07x	2.19x	10.01x	2.37%	73.6B
BAKER HUGHES COMPANY	19.79x	2.5x	13.88x	1.53%	60.05B
HALLIBURTON COMPANY	13.4x	1.42x	7.74x	2.12%	26.87B
SAIPEM SPA	25.28x	0.49x	4.27x	3.95%	9.35B
NOV INC.	22.6x	0.81x	7.36x	1.99%	6.93B
SBM OFFSHORE N.V.	7.62x	1.45x	5.73x	3.44%	6.29B
ARCHROCK, INC.	19.28x	5.51x	9.56x	2.57%	6.27B
WEATHERFORD INTERNATIONAL PLC	15.82x	1.4x	6.58x	1.25%	6.29B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	9x	-	-	4.23%	5.87B
Average	16.98x	1.97x	8.14x	2.61%	22.39B
Weighted average by Cap.	18.56x	2.11x	10.26x	2.21%