Valuation BP plc Euronext Paris

Stocks

End-of-day quote Euronext Paris			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

12:12am	Stocks rally as oil price fall provides relief	AN
11:56pm	Energy Stocks Sink as Oil Prices Edge Lower	DJ

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	120,924	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	35.71%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	136,114	129,621	131,997
Change	-	-0.94%	-3.1%	-16.93%	10.32%	22.31%	-4.77%	1.83%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.73x	11x	11.6x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.98x	1.87x	1.81x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-2.05x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.54x	0.6x	0.61x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.61x	0.64x	0.66x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.8x	3.16x	3.5x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.22x	5.45x	6.48x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.42x	8.95x	11.7x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13.5%	11.2%	8.57%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.3554	0.3715
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.36%	4.54%	4.75%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	1.012	0.7138	0.6733
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	33.7%	49.8%	55.2%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	223,457	201,857	199,836
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	48,636	40,960	37,729
EBIT ¹	22,342	46,044	27,036	20,624	19,450	32,288	23,769	20,371
Net income ¹	7,565	-2,487	15,239	381	55	14,595	11,016	10,206
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	15,190	8,697	11,072
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.826	7.826	7.826
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,452,390	-	-
Announcement Date	8/2/22	7/2/23	6/2/24	11/2/25	10/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	14.79x	1.76x	7.53x	2.45%	696B
RELIANCE INDUSTRIES LTD	19.25x	1.59x	9.29x	0.48%	174B
BP PLC	7.73x	0.61x	2.8x	4.36%	121B
MARATHON PETROLEUM CORPORATION	7.34x	0.83x	5.19x	0.99%	115B
VALERO ENERGY CORPORATION	8.45x	0.77x	5.4x	1.22%	114B
PHILLIPS 66	9.13x	0.71x	6.58x	1.92%	106B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.01x	0.38x	5.88x	6.4%	90.45B
SUNCOR ENERGY INC.	10.08x	1.97x	5.06x	2.42%	84.03B
IMPERIAL OIL LIMITED	12.67x	1.57x	8.33x	1.83%	65.41B
Average	11.16x	1.13x	6.23x	2.45%	174.08B
Weighted average by Cap.	12.79x	1.37x	6.77x	2.34%