Company Valuation: TechnipFMC plc

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 27,165 - -
Change - 103.97% 61.15% 40.38% 46.41% 50.71% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 26,329 26,026 25,572
Change - 86.73% 54.49% 35.49% 44.73% 51.11% -1.15% -1.74%
P/E 197x -50.8x 168x 15.2x 19.4x 22.7x 19.5x 17.6x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 6.49x 5.41x 4.84x
PEG - 0x -1x 0x 1x 0.7x 1.2x 1.6x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.54x 2.38x 2.27x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.46x 2.28x 2.14x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 12.2x 10.8x 9.9x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 15.1x 13.3x 12x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 19.3x 18.4x 16.8x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 5.19% 5.43% 5.97%
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% 0.29% 0.3% 0.31%
EPS 2 0.03 -0.24 0.12 1.91 2.3 3.055 3.544 3.944
Distribution rate - - 83.3% 10.5% 8.7% 6.54% 5.91% 5.43%
Net sales 1 6,404 6,700 7,824 9,083 9,933 10,701 11,402 11,969
EBITDA 1 580.4 646.5 819.6 1,351 1,824 2,166 2,403 2,583
EBIT 1 195 269.3 441.8 958.4 1,382 1,741 1,955 2,131
Net income 1 13.3 -107.2 56.2 842.9 963.9 1,241 1,358 1,448
Net Debt 1 412 309.5 115.6 -272.5 -601.9 -836 -1,140 -1,593
Reference price 2 5.92 12.19 20.14 28.94 44.56 69.27 69.27 69.27
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.2x2.21x10.1x2.35% 74.07B
20.49x2.58x14.26x1.51% 61.22B
22.67x2.46x12.16x0.29% 27.17B
13.23x1.4x7.62x2.15% 26.51B
26.56x0.5x4.36x3.88% 9.55B
22.32x0.82x7.34x1.98% 6.95B
15.77x1.39x6.56x1.26% 6.27B
7.42x1.43x5.63x3.53% 6.1B
18.24x5.37x9.36x2.68% 5.95B
Average 18.54x 2.02x 8.60x 2.18% 24.87B
Weighted average by Cap. 19.57x 2.17x 10.62x 1.91%

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