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 28,734 - -
Change - 103.97% 61.15% 40.38% 46.41% 59.41% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 27,864 27,511 27,037
Change - 86.73% 54.49% 35.49% 44.73% 59.92% -1.27% -1.72%
P/E 197x -50.8x 168x 15.2x 19.4x 24.5x 20.9x 18.4x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 7.02x 5.87x 5.36x
PEG - 0x -1x 0x 1x 0.9x 1.2x 1.4x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.7x 2.51x 2.39x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.62x 2.4x 2.25x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 13x 11.4x 10.5x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 16.4x 14.2x 12.7x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 20.9x 19.3x 17.5x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 4.78% 5.17% 5.72%
Dividend per Share 2 - - 0.1 0.2 0.2 0.1995 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 2.937 3.456 3.92
Distribution rate - - 83.3% 10.5% 8.7% 6.79% 6.06% 5.46%
Net sales 1 6,404 6,700 7,824 9,083 9,933 10,643 11,451 12,041
EBITDA 1 580.4 646.5 819.6 1,351 1,824 2,142 2,404 2,577
EBIT 1 195 269.3 441.8 958.4 1,382 1,694 1,940 2,126
Net income 1 13.3 -107.2 56.2 842.9 963.9 1,192 1,335 1,449
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 72.07 72.07 72.07
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.54x2.62x13.01x0.28% 28.73B
18.84x2.13x9.73x2.5% 70.25B
20.55x2x11.13x1.67% 55.51B
14.98x1.53x8.3x1.95% 29.42B
18.7x0.5x4x3.96% 9.33B
24.5x0.83x7.91x1.93% 7.01B
32.28x6.18x11.1x3.07% 6.48B
20.02x5.66x9.83x2.47% 6.51B
7.51x1.32x5.3x3.48% 6.11B
14.39x1.3x6.15x1.35% 5.79B
Average 19.63x 2.41x 8.64x 2.27% 22.51B
Weighted average by Cap. 19.65x 2.15x 9.84x 2%

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