Valuation TechnipFMC LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 16:00:02 2026-07-07 EDT			5-day change	1st Jan Change
59.67 ^EUR	0.00%		0.00%	-

06-26	The Shovel Gets Pricier on Wall Street
06-26	Apple and OpenAI unsettle markets

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	26,817	-	-
Change	-	103.97%	61.15%	40.38%	46.41%	48.77%	-	-
Enterprise Value (EV) ¹	3,080	5,752	8,886	12,039	17,424	25,947	25,594	25,120
Change	-	86.73%	54.49%	35.49%	44.73%	48.92%	-1.36%	-1.85%
P/E	197x	-50.8x	168x	15.2x	19.4x	22.9x	19.5x	17.2x
PBR	0.78x	1.66x	2.88x	4.12x	5.56x	6.61x	5.62x	5x
PEG	-	0x	-1x	0x	1x	0.8x	1.1x	1.3x
Capitalization / Revenue	0.42x	0.81x	1.12x	1.36x	1.81x	2.52x	2.34x	2.22x
EV / Revenue	0.48x	0.86x	1.14x	1.33x	1.75x	2.44x	2.23x	2.08x
EV / EBITDA	5.31x	8.9x	10.8x	8.91x	9.55x	12.1x	10.7x	9.73x
EV / EBIT	15.8x	21.4x	20.1x	12.6x	12.6x	15.2x	13.1x	11.8x
EV / FCF	5.22x	29.6x	19x	17.7x	12x	19.5x	18x	16.3x
FCF Yield	19.1%	3.38%	5.26%	5.64%	8.31%	5.13%	5.56%	6.15%
Dividend per Share ²	-	-	0.1	0.2	0.2	0.1994	0.2104	0.2158
Rate of return	-	-	0.5%	0.69%	0.45%	0.3%	0.31%	0.32%
EPS ²	0.03	-0.24	0.12	1.91	2.3	2.937	3.453	3.911
Distribution rate	-	-	83.3%	10.5%	8.7%	6.79%	6.09%	5.52%
Net sales ¹	6,404	6,700	7,824	9,083	9,933	10,640	11,468	12,071
EBITDA ¹	580.4	646.5	819.6	1,351	1,824	2,143	2,402	2,582
EBIT ¹	195	269.3	441.8	958.4	1,382	1,703	1,954	2,131
Net income ¹	13.3	-107.2	56.2	842.9	963.9	1,186	1,333	1,447
Net Debt ¹	412	309.5	115.6	-272.5	-601.9	-870.2	-1,223	-1,697
Reference price ²	5.92	12.19	20.14	28.94	44.56	67.26	67.26	67.26
Nbr of stocks (in thousands)	450,700	446,440	435,460	425,415	404,520	398,702	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SLB N.V.	17.74x	2.07x	9.42x	2.57%	68.35B
BAKER HUGHES COMPANY	19.64x	1.91x	10.77x	1.76%	52.83B
HALLIBURTON COMPANY	14.05x	1.45x	7.86x	2.08%	27.57B
SAIPEM SPA	19.59x	0.52x	4.19x	3.78%	9.74B
KODIAK GAS SERVICES, INC.	32.09x	6.18x	11.17x	3.03%	6.58B
NOV INC.	22.33x	0.76x	7.23x	1.98%	6.38B
ARCHROCK, INC.	19.69x	5.59x	9.72x	2.52%	6.4B
WEATHERFORD INTERNATIONAL PLC	14.74x	1.35x	6.34x	1.3%	6.03B
SBM OFFSHORE N.V.	7.4x	1.34x	5.22x	3.58%	6.04B
Average	18.59x	2.35x	7.99x	2.51%	21.1B
Weighted average by Cap.	18.12x	2.03x	9.07x	2.32%