Company Valuation: TotalEnergies SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 132,408 155,681 160,143 124,528 139,934 193,766 - -
Change - 17.58% 2.87% -22.24% 12.37% 38.47% - -
Enterprise Value (EV) 1 175,613 174,675 176,363 135,458 160,149 219,083 216,369 215,771
Change - -0.53% 0.97% -23.19% 18.23% 36.8% -1.24% -0.28%
P/E 8.57x 7.98x 7.85x 8.26x 11.3x 8.1x 8.94x 9.05x
PBR 1.18x 1.39x 1.37x 1.05x 1.22x 1.52x 1.43x 1.35x
PEG - 0.2x 0.8x -0.4x -0.8x 0.1x -0.95x -7.96x
Capitalization / Revenue 0.72x 0.59x 0.73x 0.64x 0.77x 0.92x 0.99x 0.99x
EV / Revenue 0.95x 0.66x 0.81x 0.69x 0.88x 1.04x 1.11x 1.1x
EV / EBITDA 4.53x 2.44x 3.53x 3.14x 3.95x 4.33x 4.73x 4.88x
EV / EBIT 7.2x 3.46x 5.49x 5.4x 7.64x 6.01x 7.05x 7.41x
EV / FCF 9.72x 5.51x 7.68x 8.5x 15.4x 11.1x 12.5x 11.8x
FCF Yield 10.3% 18.1% 13% 11.8% 6.49% 9.04% 8.03% 8.47%
Dividend per Share 2 3.033 4.088 3.239 3.341 4.034 4.089 4.243 4.42
Rate of return 5.98% 6.52% 4.76% 6.05% 6.18% 4.69% 4.87% 5.07%
EPS 2 5.92 7.85 8.67 6.69 5.78 10.76 9.749 9.638
Distribution rate 51.2% 52.1% 37.4% 49.9% 69.8% 38% 43.5% 45.9%
Net sales 1 184,634 263,310 218,945 195,610 182,344 210,674 195,725 195,327
EBITDA 1 38,740 71,578 50,030 43,143 40,555 50,564 45,737 44,193
EBIT 1 24,397 50,522 32,150 25,062 20,959 36,469 30,679 29,122
Net income 1 16,032 20,526 21,384 15,758 13,127 23,441 20,145 19,295
Net Debt 1 43,205 18,994 16,220 10,930 20,215 25,317 22,603 22,005
Reference price 2 50.76 62.68 68.09 55.25 65.27 87.18 87.18 87.18
Nbr of stocks (in thousands) 2,608,696 2,483,722 2,351,973 2,253,733 2,143,949 2,222,679 - -
Announcement Date 2/10/22 2/8/23 2/7/24 2/5/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.1x1.04x4.33x4.69% 194B
13.85x3.56x6.62x5.24% 1,714B
12.88x1.78x5.82x3.63% 386B
8x0.6x3.74x6.53% 282B
7.94x0.87x3.87x3.47% 249B
5.94x1.77x2.83x7.59% 151B
3.52x1.49x2.81x8.6% 110B
7.82x0.83x2.05x3.84% 97.33B
8.82x0.82x4.07x4.68% 80.26B
9.36x1.75x4.68x2.72% 74.88B
Average 8.62x 1.45x 4.08x 5.1% 333.74B
Weighted average by Cap. 11.37x 2.42x 5.41x 5.11%

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. Stocks
  3. TTE Stock
  4. Valuation TotalEnergies SE