Valuation TotalEnergies EP Gabon

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2025-07-14 EDT			5-day change	1st Jan Change
190.00 ^EUR	+0.26%		+1.06%	-5.94%

05-19	TotalEnergies EP Gabon: decline in quarterly net income	CF
05-16	TotalEnergies EP Gabon Société Anonyme Announces Production Results for the First Quarter 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	676.7	726.6	706.2	759.9	780.9	941.1
Change	-	7.38%	-2.8%	7.59%	2.77%	20.51%
Enterprise Value (EV) ¹	44.23	299.6	-162.1	116.7	151.7	189.6
Change	-	577.37%	-154.09%	172%	29.99%	25.04%
P/E ratio	13.4x	-8.31x	21.4x	2.23x	29.6x	10.3x
PBR	0.32x	0.41x	0.39x	0.42x	0.45x	0.67x
PEG	-	0x	-0x	0x	-0.3x	0x
Capitalization / Revenue	0.84x	1.67x	1.08x	1.46x	1.76x	2.03x
EV / Revenue	0.05x	0.69x	-0.25x	0.22x	0.34x	0.41x
EV / EBITDA	0.12x	2.65x	-0.5x	0.36x	0.58x	0.67x
EV / EBIT	0.34x	-2.48x	-1.13x	0.65x	1.39x	1.69x
EV / FCF	0.13x	-2.89x	-0.31x	1.05x	1.44x	0.35x
FCF Yield	769%	-34.6%	-319%	94.9%	69.5%	282%
Dividend per Share ²	11	4.5	72.23	22.22	22.22	93.33
Rate of return	7.32%	2.79%	46%	13.2%	12.8%	44.6%
EPS ²	11.2	-19.44	7.342	75.64	5.858	20.26
Distribution rate	98.3%	-23.2%	984%	29.4%	379%	461%
Net sales ¹	807.8	434.9	654.9	521.4	443.9	464.7
EBITDA ¹	365.7	113.1	325.4	322.7	261.7	283.6
EBIT ¹	130.4	-120.7	143.8	178.4	109.4	112.2
Net income ¹	50.38	-87.46	33.04	340.4	26.36	91.19
Net Debt ¹	-632.5	-427	-868.3	-643.2	-629.3	-751.4
Reference price ²	150.38	161.47	156.94	168.86	173.54	209.13
Nbr of stocks (in thousands)	4,500	4,500	4,500	4,500	4,500	4,500
Announcement Date	4/20/20	4/20/21	4/29/22	4/28/23	4/30/24	4/30/25

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.($)
TOTALENERGIES EP GABON	-	-	-	-	997M
CONOCOPHILLIPS	9.84x	2.05x	4.87x	3.32%	121B
CNOOC LIMITED	5.93x	1.91x	3.12x	7.4%	115B
EOG RESOURCES, INC.	12.05x	2.62x	5.16x	3.21%	67.15B
CANADIAN NATURAL RESOURCES LIMITED	13.06x	2.9x	6.75x	5.33%	67.15B
HESS CORPORATION	30.4x	4.91x	8.93x	1.32%	47.2B
OCCIDENTAL PETROLEUM CORPORATION	20.83x	2.48x	4.94x	2.02%	45.58B
DIAMONDBACK ENERGY, INC.	10.68x	3.94x	5.49x	2.87%	42.17B
EQT CORPORATION	10.75x	5.14x	7.22x	1.13%	34.53B
WOODSIDE ENERGY GROUP LTD	17.08x	3.11x	4.57x	5.14%	29.92B
Average	14.51x	3.23x	5.67x	3.53%	57.01B
Weighted average by Cap.	12.77x	2.84x	5.29x	4.03%