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 27,302 - -
Change - 103.97% 61.15% 40.38% 46.41% 51.47% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 26,501 26,183 25,739
Change - 86.73% 54.49% 35.49% 44.73% 52.1% -1.2% -1.7%
P/E 197x -50.8x 168x 15.2x 19.4x 22.8x 19.6x 17.7x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 6.52x 5.44x 4.86x
PEG - 0x -1x 0x 1x 0.7x 1.2x 1.6x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.55x 2.39x 2.28x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.47x 2.3x 2.15x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 12.2x 10.9x 9.99x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 15.2x 13.4x 12.1x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 19.4x 18.5x 16.9x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 5.16% 5.4% 5.93%
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 10,713 11,406 11,970
EBITDA 1 580.4 646.5 819.6 1,351 1,824 2,168 2,400 2,576
EBIT 1 195 269.3 441.8 958.4 1,382 1,743 1,953 2,124
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 -801.5 -1,120 -1,564
Reference price 2 5.92 12.19 20.14 28.94 44.56 69.62 69.62 69.62
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.($)
22.79x2.47x12.22x0.29% 27.3B
20.45x2.23x10.21x2.32% 74.99B
20.45x2.55x14.12x1.49% 61.1B
13.26x1.4x7.64x2.15% 26.57B
27.08x0.51x4.45x3.8% 9.75B
22.48x0.82x7.34x2.04% 7B
7.64x1.43x5.48x3.41% 6.24B
16.05x1.38x6.51x1.27% 6.22B
28.75x5.83x10.49x3.35% 5.95B
8.93x - - 4.26% 5.83B
Average 18.79x 2.07x 8.72x 2.44% 23.1B
Weighted average by Cap. 19.70x 2.18x 10.65x 1.97%

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

  1. Stock Market
  2. Stocks
  3. FTI Stock
  4. Valuation TechnipFMC plc