Company Valuation: BP PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,684 103,896 100,526 77,879 89,106 116,403 - -
Change - 18.49% -3.24% -22.53% 14.42% 30.63% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 133,009 126,784 125,752
Change - -0.94% -3.1% -16.93% 10.32% 19.52% -4.68% -0.81%
P/E 12x -43.7x 6.92x 212x 1,713x 7.68x 10.7x 11x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.93x 1.85x 1.8x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -3.38x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.53x 0.59x 0.59x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.61x 0.64x 0.64x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.81x 3.19x 3.33x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.37x 5.63x 6.16x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.33x 9.02x 10.7x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 13.7% 11.1% 9.36%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3409 0.356 0.3708
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.53% 4.73% 4.92%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.9811 0.705 0.682
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 34.8% 50.5% 54.4%
Net sales 1 157,739 241,392 210,130 189,185 189,335 219,078 198,329 198,015
EBITDA 1 37,147 60,362 42,964 37,246 37,272 47,370 39,789 37,723
EBIT 1 22,342 46,044 27,036 20,624 19,450 30,428 22,529 20,418
Net income 1 7,565 -2,487 15,239 381 55 14,132 10,895 10,490
Net Debt 1 38,826 21,422 20,912 22,997 22,182 16,605 10,381 9,349
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.533 7.533 7.533
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,452,017 - -
Announcement Date 8/2/22 7/2/23 6/2/24 11/2/25 10/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.55x1.73x7.47x2.5% 683B
20.45x1.69x9.8x0.45% 186B
7.68x0.61x2.81x4.53% 116B
7.09x0.76x5.07x1.14% 101B
8.35x0.68x5.18x1.42% 98.33B
9.11x0.66x6.72x2.12% 95.77B
10.5x0.31x4.91x6.47% 87.38B
9.49x1.85x4.78x2.58% 79.67B
12.7x1.5x8.34x1.81% 66.3B
Average 11.10x 1.09x 6.12x 2.56% 168.15B
Weighted average by Cap. 12.92x 1.35x 6.79x 2.42%

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