Company Valuation: Unit Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 331.4 556.2 419.7 297.3 308.4
Change - 67.82% -24.53% -29.16% 3.74%
Enterprise Value (EV) 1 298.9 348.8 364.3 252.5 128.5
Change - 16.69% 4.44% -30.7% -49.1%
P/E 6.14x 3.91x 1.71x 6.36x 3.13x
PBR 1.73x 1.54x 1.66x 1.27x 1.09x
PEG -0x 0x 0x -0.1x 0x
Capitalization / Revenue 0.52x 1.02x 1.28x 1.25x 3.02x
EV / Revenue 0.47x 0.64x 1.11x 1.06x 1.26x
EV / EBITDA 2.1x 1.76x 2.5x 3.49x 2.73x
EV / EBIT 3.92x 2.03x 2.89x 4.51x 3.51x
EV / FCF 2.22x 5.81x 6.11x 7.09x 4.2x
FCF Yield 45.1% 17.2% 16.4% 14.1% 23.8%
Dividend per Share 2 - - 7.5 5 5
Rate of return - - 17.4% 16.6% 16.2%
EPS 2 5.26 14.78 25.32 4.75 9.867
Distribution rate - - 29.6% 105% 50.7%
Net sales 1 638.7 545.5 327.3 237.6 102.3
EBITDA 1 142.5 197.9 145.8 72.37 47.02
EBIT 1 76.28 172 126.2 55.93 36.6
Net income 1 60.65 148.4 248.9 47.24 98.29
Net Debt 1 -32.47 -207.3 -55.4 -44.86 -179.9
Reference price 2 32.30 57.86 43.18 30.20 30.85
Nbr of stocks (in thousands) 10,260 9,612 9,720 9,845 9,998
Announcement Date 3/31/22 3/17/23 3/14/24 3/13/25 3/12/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 316M
13.2x2.66x5.74x2.23% 182B
12.79x3.5x6.63x3.22% 114B
9.07x2.95x4.87x2.51% 85.85B
16.31x3.79x10.05x5.73% 65.16B
7x2.52x3.91x1.67% 64.05B
8.14x1.42x4.43x1.87% 61.22B
16.49x2.05x10.48x4.47% 60.75B
9.57x2.62x5.08x2.15% 59.38B
10.84x3.44x4.84x2.1% 58B
Average 11.49x 2.77x 6.23x 2.88% 75.01B
Weighted average by Cap. 11.79x 2.81x 6.15x 2.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Unit Corporation

Historical PBR trend

Valuation ratios - PBR - Unit Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Unit Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Unit Corporation

  1. Stock Market
  2. Stocks
  3. UNTC Stock
  4. Valuation Unit Corporation