Valuation Baker Hughes Company

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/03/2026 am IST			5-day change	1st Jan Change
54.26 ^USD	-2.93%		-9.28%	+19.15%

14/03	Energy Shares Climbed Friday -- Energy Roundup	DJ
13/03	US drillers add oil and gas rigs for second week in a row, says Baker Hughes	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,931	29,573	34,393	40,590	44,938	53,622	-	-
Change	-	41.29%	16.3%	18.02%	10.71%	19.32%	-	-
Enterprise Value (EV) ¹	23,805	33,742	37,767	43,249	47,310	53,106	51,696	51,275
Change	-	41.74%	11.93%	14.52%	9.39%	12.25%	-2.66%	-0.81%
P/E ratio	-89.1x	-48.4x	17.9x	13.8x	17.5x	21.2x	18.5x	16.6x
PBR	1.47x	2.07x	2.22x	2.4x	2.36x	2.56x	2.35x	2.18x
PEG	-	-0x	-0x	0.2x	-1.4x	-13.95x	1.3x	1.4x
Capitalization / Revenue	1.02x	1.4x	1.35x	1.46x	1.62x	1.96x	1.87x	1.82x
EV / Revenue	1.16x	1.59x	1.48x	1.55x	1.71x	1.94x	1.8x	1.74x
EV / EBITDA	8.88x	11.3x	10x	9.42x	9.81x	10.9x	9.79x	9.13x
EV / EBIT	15.1x	17.6x	14.1x	12.5x	13x	14.8x	12.9x	11.6x
EV / FCF	13x	30.2x	18.5x	19.2x	17.3x	21.5x	17.8x	16.2x
FCF Yield	7.7%	3.31%	5.41%	5.22%	5.77%	4.64%	5.61%	6.18%
Dividend per Share ²	0.72	0.73	0.78	0.84	0.92	0.9606	1.004	1.121
Rate of return	2.99%	2.47%	2.28%	2.05%	2.02%	1.77%	1.85%	2.07%
EPS ²	-0.27	-0.61	1.91	2.98	2.6	2.56	2.935	3.276
Distribution rate	-267%	-120%	40.8%	28.2%	35.4%	37.5%	34.2%	34.2%
Net sales ¹	20,536	21,156	25,506	27,829	27,733	27,421	28,706	29,410
EBITDA ¹	2,681	2,981	3,763	4,591	4,825	4,861	5,279	5,617
EBIT ¹	1,576	1,920	2,676	3,455	3,637	3,599	4,022	4,428
Net income ¹	-219	-601	1,943	2,979	2,588	2,536	2,883	3,226
Net Debt ¹	2,874	4,169	3,374	2,659	2,372	-515.7	-1,926	-2,347
Reference price ²	24.06	29.53	34.18	41.02	45.54	54.26	54.26	54.26
Nbr of stocks (in thousands)	8,69,968	10,01,468	10,06,234	9,89,526	9,86,774	9,88,237	-	-
Announcement Date	20/01/22	23/01/23	23/01/24	30/01/25	25/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAKER HUGHES COMPANY	21.19x	1.94x	10.92x	1.77%	5.36TCr
SLB N.V.	15.89x	2x	8.51x	2.65%	6.71TCr
HALLIBURTON COMPANY	15.29x	1.52x	8.26x	2.08%	2.82TCr
TECHNIPFMC PLC	21.66x	2.27x	11.42x	0.32%	2.52TCr
SAIPEM SPA	20.18x	0.46x	4.19x	4.59%	754.39Cr
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	11.78x	-	-	3.17%	711.96Cr
NOV INC.	18.32x	0.78x	6.76x	2.18%	664.23Cr
SBM OFFSHORE N.V	7.75x	1.43x	5.26x	3.01%	635.11Cr
WEATHERFORD INTERNATIONAL PLC	15.76x	1.34x	6.15x	1.39%	620.57Cr
ARCHROCK, INC.	18.31x	5.36x	9.29x	2.64%	605.49Cr
Average	16.61x	1.90x	7.86x	2.38%	2.14TCr
Weighted average by Cap.	17.73x	1.92x	9.10x	2.12%