Valuation Baker Hughes Company

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 06/12/2025 am IST			5-day change	1st Jan Change
49.20 ^USD	-2.79%		-1.99%	+19.94%

06/12	Energy Down as Oil Futures Hover Around $60/Barrel -- Energy Roundup	DJ
06/12	Weekly Oil Rig Count Rises by 6; Crude Prices Extend Rally Amid Stalled Russia-Ukraine Peace Talks	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,299	20,931	29,573	34,393	40,590	48,549	-	-
Change	-	46.38%	41.29%	16.3%	18.02%	19.61%	-	-
Enterprise Value (EV) ¹	17,800	23,805	33,742	37,767	43,249	50,668	48,758	48,087
Change	-	33.74%	41.74%	11.93%	14.52%	17.15%	-3.77%	-1.37%
P/E ratio	-1.42x	-89.1x	-48.4x	17.9x	13.8x	20.5x	18.8x	17x
PBR	1.18x	1.47x	2.07x	2.22x	2.4x	2.52x	2.36x	2.16x
PEG	-	0.9x	-0x	-0x	0.2x	-1.1x	2.12x	1.6x
Capitalization / Revenue	0.69x	1.02x	1.4x	1.35x	1.46x	1.77x	1.74x	1.69x
EV / Revenue	0.86x	1.16x	1.59x	1.48x	1.55x	1.85x	1.75x	1.67x
EV / EBITDA	7.55x	8.88x	11.3x	10x	9.42x	10.6x	9.79x	9x
EV / EBIT	17.1x	15.1x	17.6x	14.1x	12.5x	14x	12.6x	11.1x
EV / FCF	34.4x	13x	30.2x	18.5x	19.2x	23.3x	19.9x	19x
FCF Yield	2.91%	7.7%	3.31%	5.41%	5.22%	4.3%	5.03%	5.26%
Dividend per Share ²	0.72	0.72	0.73	0.78	0.84	0.9198	0.9575	1.017
Rate of return	3.45%	2.99%	2.47%	2.28%	2.05%	1.87%	1.95%	2.07%
EPS ²	-14.73	-0.27	-0.61	1.91	2.98	2.402	2.616	2.901
Distribution rate	-4.89%	-267%	-120%	40.8%	28.2%	38.3%	36.6%	35%
Net sales ¹	20,705	20,536	21,156	25,506	27,829	27,413	27,835	28,797
EBITDA ¹	2,357	2,681	2,981	3,763	4,591	4,761	4,979	5,344
EBIT ¹	1,040	1,576	1,920	2,676	3,455	3,612	3,864	4,323
Net income ¹	-9,940	-219	-601	1,943	2,979	2,393	2,592	2,858
Net Debt ¹	3,501	2,874	4,169	3,374	2,659	2,119	208.2	-461.9
Reference price ²	20.85	24.06	29.53	34.18	41.02	49.20	49.20	49.20
Nbr of stocks (in thousands)	6,85,817	8,69,968	10,01,468	10,06,234	9,89,526	9,86,774	-	-
Announcement Date	21/01/21	20/01/22	23/01/23	23/01/24	30/01/25	-	-	-

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.($)
BAKER HUGHES COMPANY	20.48x	1.85x	10.64x	1.87%	4.85TCr
SCHLUMBERGER LIMITED	14.42x	1.83x	7.72x	2.96%	5.75TCr
HALLIBURTON COMPANY	20.96x	1.34x	7.2x	2.41%	2.39TCr
TECHNIPFMC PLC	21.03x	1.82x	9.98x	0.43%	1.86TCr
MODEC, INC.	19.71x	1.63x	14.22x	1.06%	603.74Cr
NOV INC.	17.52x	0.74x	6.34x	2.99%	589.81Cr
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	9.46x	-	-	3.95%	557.87Cr
SAIPEM S.P.A.	14.56x	0.34x	3.11x	6.39%	555.58Cr
WEATHERFORD INTERNATIONAL PLC	13.92x	1.24x	5.77x	1.31%	548.23Cr
Average	16.90x	1.35x	8.12x	2.6%	1.97TCr
Weighted average by Cap.	17.78x	1.65x	8.69x	2.34%