Valuation TotalEnergies SE

Equities

Real-time Euronext Paris Other stock markets 06:50:06 2024-09-09 EDT			5-day change	1st Jan Change
60.36 ^EUR	+0.84%		-3.39%	-2.01%

12:13pm	ADNOC to supply Indian Oil with LNG for 15 years	RE
11:53am	Exxon withdraws from race to buy stake in Namibia oil block from Galp, sources say	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	142,802	113,314	132,408	155,681	160,143	153,013	-	-
Change	-	-20.65%	16.85%	17.58%	2.87%	-4.45%	-	-
Enterprise Value (EV) ¹	173,926	159,348	175,613	174,675	176,363	173,256	172,930	173,072
Change	-	-8.38%	10.21%	-0.53%	0.97%	-1.76%	-0.19%	0.08%
P/E ratio	13.2x	-14.9x	8.57x	7.98x	7.85x	7.44x	7.18x	7.14x
PBR	1.22x	1.09x	1.18x	1.39x	1.37x	1.26x	1.16x	1.06x
PEG	-	0x	-0x	0.2x	0.8x	2.42x	2x	11.99x
Capitalization / Revenue	0.81x	0.95x	0.72x	0.59x	0.73x	0.74x	0.75x	0.79x
EV / Revenue	0.99x	1.33x	0.95x	0.66x	0.81x	0.84x	0.85x	0.89x
EV / EBITDA	5.4x	8.65x	4.53x	2.44x	3.53x	3.87x	3.91x	3.92x
EV / EBIT	10x	31.1x	7.2x	3.46x	5.49x	5.54x	5.65x	5.71x
EV / FCF	13.5x	39.5x	9.72x	5.51x	7.68x	11.9x	10.6x	11x
FCF Yield	7.4%	2.53%	10.3%	18.1%	13%	8.41%	9.47%	9.13%
Dividend per Share ²	2.943	3.177	3.033	4.088	3.239	3.444	3.638	3.788
Rate of return	5.33%	7.36%	5.98%	6.52%	4.76%	5.18%	5.47%	5.7%
EPS ²	4.17	-2.9	5.92	7.85	8.67	8.937	9.258	9.313
Distribution rate	70.6%	-110%	51.2%	52.1%	37.4%	38.5%	39.3%	40.7%
Net sales ¹	176,249	119,704	184,634	263,310	218,945	206,613	203,263	194,747
EBITDA ¹	32,192	18,431	38,740	71,578	50,030	44,782	44,263	44,207
EBIT ¹	17,381	5,119	24,397	50,522	32,150	31,248	30,627	30,291
Net income ¹	11,267	-7,242	16,032	20,526	21,384	20,305	20,331	19,534
Net Debt ¹	31,124	46,034	43,205	18,994	16,220	20,243	19,917	20,060
Reference price ²	55.21	43.18	50.76	62.68	68.09	66.47	66.47	66.47
Nbr of stocks (in thousands)	2,586,407	2,624,209	2,608,696	2,483,722	2,351,973	2,302,094	-	-
Announcement Date	20-02-06	21-02-09	22-02-10	23-02-08	24-02-07	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TOTALENERGIES SE	7.44x	0.84x	3.87x	+5.18%	153B
ARAMCO	15.09x	3.71x	7.12x	+6.92%	1,760B
EXXON MOBIL CORPORATION	13.11x	1.44x	6.69x	+3.42%	500B
SHELL PLC	8.37x	0.83x	3.71x	+4.20%	209B
PETROCHINA COMPANY LIMITED	6.21x	0.48x	3x	+7.74%	201B
PETROBRAS	6.43x	1.51x	2.87x	+17.06%	91.43B
EQUINOR ASA	7.94x	0.72x	1.85x	+10.32%	69.61B
ENI S.P.A	7.43x	0.67x	3.16x	+7.13%	49.29B
SUNCOR ENERGY INC.	9.53x	1.43x	4.5x	+4.35%	47.47B
Average	9.06x	1.29x	4.09x	+7.37%	342.31B
Weighted average by Cap.	12.73x	2.58x	6.04x	+6.48%