Valuation TotalEnergies EP Gabon

Equities

Real-time Euronext Paris Other stock markets 10:06:52 2025-12-09 EST			5-day change	1st Jan Change
185.00 ^EUR	-1.86%		-1.07%	-8.42%

12-08	Totalenergies Ep Gabon Société Anonyme Announces Production Results for the Third Quarter and Nine Months of 2025	CI
12-01	Osaka Gas, TotalEnergies, TES, Osaka Gas, Toho Gas and Itochu partner up to develop the Live Oak project for E-NG production in Nebraska	RE

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	-	-	-	-	985M
CNOOC LIMITED	7.14x	2.18x	3.51x	6.18%	136B
CONOCOPHILLIPS	14.12x	2.14x	5.19x	3.44%	115B
CANADIAN NATURAL RESOURCES LIMITED	13.54x	2.98x	6.44x	4.97%	71.03B
EOG RESOURCES, INC.	11.03x	2.87x	5.3x	3.76%	60.02B
DIAMONDBACK ENERGY, INC.	11.73x	3.96x	5.84x	2.56%	45.11B
OCCIDENTAL PETROLEUM CORPORATION	20.16x	2.28x	4.56x	2.27%	40.75B
EQT CORPORATION	19.33x	5.21x	8.19x	1.08%	36.61B
WOODSIDE ENERGY GROUP LTD	13.11x	3.1x	4.56x	5.75%	31.71B
EXPAND ENERGY CORPORATION	17.2x	3.84x	6.54x	2.19%	28.36B
Average	14.15x	3.17x	5.57x	3.58%	56.5B
Weighted average by Cap.	12.72x	2.83x	5.19x	4.08%