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 29,742 - -
Change - 103.97% 61.15% 40.38% 46.41% 65% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 28,940 28,622 28,178
Change - 86.73% 54.49% 35.49% 44.73% 66.1% -1.1% -1.55%
P/E 197x -50.8x 168x 15.2x 19.4x 24.7x 21.3x 19.1x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 7.1x 5.93x 5.3x
PEG - 0x -1x 0x 1x 0.7x 1.3x 1.7x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.78x 2.61x 2.49x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.7x 2.51x 2.36x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 13.3x 11.9x 10.9x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 16.6x 14.6x 13.2x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 21.1x 19.9x 18.4x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 4.74% 5.02% 5.44%
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% 0.26% 0.28% 0.28%
EPS 2 0.03 -0.24 0.12 1.91 2.3 3.065 3.564 3.969
Distribution rate - - 83.3% 10.5% 8.7% 6.52% 5.88% 5.4%
Net sales 1 6,404 6,700 7,824 9,083 9,933 10,713 11,408 11,963
EBITDA 1 580.4 646.5 819.6 1,351 1,824 2,171 2,406 2,582
EBIT 1 195 269.3 441.8 958.4 1,382 1,745 1,960 2,133
Net income 1 13.3 -107.2 56.2 842.9 963.9 1,241 1,367 1,461
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 75.84 75.84 75.84
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.($)
24.74x2.7x13.33x0.26% 29.74B
23.31x2.5x11.42x2.05% 85.09B
20.74x2.6x14.35x1.47% 61.95B
15.12x1.56x8.53x1.89% 30.14B
27.52x0.52x4.55x3.71% 10.05B
23.48x0.88x7.66x1.84% 7.48B
7x1.45x5.86x3.16% 6.59B
17.57x1.49x7x1.17% 6.72B
28.83x5.67x10.2x3.48% 5.83B
9.09x - - 4.19% 5.95B
Average 19.74x 2.15x 9.21x 2.32% 24.96B
Weighted average by Cap. 21.23x 2.32x 11.34x 1.82%

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