Company Valuation: TotalEnergies SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 132,408 155,681 160,143 124,528 139,934 183,958 - -
Change - 17.58% 2.87% -22.24% 12.37% 31.46% - -
Enterprise Value (EV) 1 175,613 174,675 176,363 135,458 160,149 210,821 208,955 206,355
Change - -0.53% 0.97% -23.19% 18.23% 31.64% -0.88% -1.24%
P/E ratio 8.57x 7.98x 7.85x 8.26x 11.3x 8.39x 9.04x 8.9x
PBR 1.18x 1.39x 1.37x 1.05x - 1.51x 1.41x 1.3x
PEG - 0.2x 0.8x -0.4x -0.8x 0.1x -1.26x 5.67x
Capitalization / Revenue 0.72x 0.59x 0.73x 0.64x 0.77x 0.92x 0.95x 0.94x
EV / Revenue 0.95x 0.66x 0.81x 0.69x 0.88x 1.05x 1.08x 1.06x
EV / EBITDA 4.53x 2.44x 3.53x 3.14x 3.95x 4.34x 4.69x 4.6x
EV / EBIT 7.2x 3.46x 5.49x 5.4x 7.64x 6.25x 6.9x 6.95x
EV / FCF 9.72x 5.51x 7.68x 8.5x 15.4x 12.3x 12.1x 11.4x
FCF Yield 10.3% 18.1% 13% 11.8% 6.49% 8.14% 8.23% 8.79%
Dividend per Share 2 3.033 4.088 3.239 3.341 4.034 4.032 4.251 4.445
Rate of return 5.98% 6.52% 4.76% 6.05% 6.18% 4.67% 4.93% 5.15%
EPS 2 5.92 7.85 8.67 6.69 5.78 10.28 9.545 9.695
Distribution rate 51.2% 52.1% 37.4% 49.9% 69.8% 39.2% 44.5% 45.8%
Net sales 1 184,634 263,310 218,945 195,610 182,344 200,957 193,080 195,065
EBITDA 1 38,740 71,578 50,030 43,143 40,555 48,627 44,592 44,876
EBIT 1 24,397 50,522 32,150 25,062 20,959 33,709 30,279 29,697
Net income 1 16,032 20,526 21,384 15,758 13,127 21,208 18,972 18,732
Net Debt 1 43,205 18,994 16,220 10,930 20,215 26,862 24,997 22,397
Reference price 2 50.76 62.68 68.09 55.25 65.27 86.26 86.26 86.26
Nbr of stocks (in thousands) 2,608,696 2,483,722 2,351,973 2,253,733 2,143,949 2,132,627 - -
Announcement Date 2/10/22 2/8/23 2/7/24 2/5/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.39x1.05x4.34x4.67% 184B
17.29x3.76x7.9x4.98% 1,775B
15.29x1.73x6.7x3.88% 366B
8.7x0.65x3.99x5.83% 303B
8.49x0.89x4.26x3.46% 244B
4.33x1.67x3.31x11.93% 126B
8.22x0.79x2x4.53% 87.23B
9.46x0.74x3.84x5.12% 75.55B
8.62x1.9x6.91x4.64% 40.51B
Average 9.87x 1.46x 4.81x 5.45% 355.66B
Weighted average by Cap. 14.02x 2.60x 6.46x 5.06%

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. Equities
  3. TTE Stock
  4. Valuation TotalEnergies SE