Company Valuation: TotalEnergies SE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 113,314 132,408 155,681 160,143 124,528 140,321 - -
Change - 16.85% 17.58% 2.87% -22.24% 12.68% - -
Enterprise Value (EV) 1 159,348 175,613 174,675 176,363 135,458 167,243 170,860 173,231
Change - 10.21% -0.53% 0.97% -23.19% 23.47% 2.16% 1.39%
P/E ratio -14.9x 8.57x 7.98x 7.85x 8.26x 9.15x 8.45x 7.87x
PBR 1.09x 1.18x 1.39x 1.37x 1.05x 1.16x 1.11x 1.04x
PEG - -0x 0.2x 0.8x -0.4x 2.63x 1.02x 1.06x
Capitalization / Revenue 0.95x 0.72x 0.59x 0.73x 0.64x 0.78x 0.78x 0.74x
EV / Revenue 1.33x 0.95x 0.66x 0.81x 0.69x 0.93x 0.94x 0.91x
EV / EBITDA 8.65x 4.53x 2.44x 3.53x 3.14x 4.4x 4.51x 4.34x
EV / EBIT 31.1x 7.2x 3.46x 5.49x 5.4x 6.78x 6.89x 6.67x
EV / FCF 39.5x 9.72x 5.51x 7.68x 8.5x 14.9x 14.5x 12.3x
FCF Yield 2.53% 10.3% 18.1% 13% 11.8% 6.7% 6.91% 8.13%
Dividend per Share 2 3.177 3.033 4.088 3.239 3.341 3.715 3.927 4.106
Rate of return 7.36% 5.98% 6.52% 4.76% 6.05% 5.86% 6.2% 6.48%
EPS 2 -2.9 5.92 7.85 8.67 6.69 6.923 7.495 8.05
Distribution rate -110% 51.2% 52.1% 37.4% 49.9% 53.7% 52.4% 51%
Net sales 1 119,704 184,634 263,310 218,945 195,610 179,431 180,818 190,692
EBITDA 1 18,431 38,740 71,578 50,030 43,143 38,033 37,925 39,880
EBIT 1 5,119 24,397 50,522 32,150 25,062 24,673 24,814 25,983
Net income 1 -7,242 16,032 20,526 21,384 15,758 15,490 15,692 16,310
Net Debt 1 46,034 43,205 18,994 16,220 10,930 26,922 30,539 32,910
Reference price 2 43.18 50.76 62.68 68.09 55.25 63.36 63.36 63.36
Nbr of stocks (in thousands) 2,624,209 2,608,696 2,483,722 2,351,973 2,253,733 2,214,785 - -
Announcement Date 2/9/21 2/10/22 2/8/23 2/7/24 2/5/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.15x0.93x4.4x5.86% 140B
16.12x3.86x7.36x5.3% 1,609B
17.56x1.54x7.15x4.72% 253B
8.1x0.57x3.48x6.38% 220B
10.72x0.94x4.56x4.08% 211B
4.04x1.61x3.24x12.44% 77.07B
8.31x0.8x2.1x5.68% 70.86B
12.85x1.56x5.17x4.32% 47.93B
10.84x0.68x3.5x7.58% 47.08B
Average 10.85x 1.39x 4.55x 6.26% 297.36B
Weighted average by Cap. 14.10x 2.74x 6.28x 5.5%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. TTE Stock
  4. Valuation TotalEnergies SE