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 1,03,896 1,00,526 77,879 89,106 1,05,804 - -
Change - 18.49% -3.24% -22.53% 14.42% 18.74% - -
Enterprise Value (EV) 1 1,26,510 1,25,318 1,21,438 1,00,876 1,11,288 1,23,304 1,16,699 1,14,907
Change - -0.94% -3.1% -16.93% 10.32% 10.8% -5.36% -1.54%
P/E 12x -43.7x 6.92x 212x 1,713x 7.59x 9.97x 10.1x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.75x 1.67x 1.54x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -5.72x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.51x 0.55x 0.54x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.59x 0.6x 0.59x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.73x 2.97x 3.03x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.4x 5.24x 5.58x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.4x 8.25x 9.38x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 13.5% 12.1% 10.7%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3425 0.3587 0.372
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 5% 5.24% 5.43%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.9018 0.687 0.6749
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 38% 52.2% 55.1%
Net sales 1 1,57,739 2,41,392 2,10,130 1,89,185 1,89,335 2,08,141 1,92,912 1,94,916
EBITDA 1 37,147 60,362 42,964 37,246 37,272 45,133 39,276 37,969
EBIT 1 22,342 46,044 27,036 20,624 19,450 28,055 22,283 20,605
Net income 1 7,565 -2,487 15,239 381 55 14,140 10,536 10,042
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,500 10,894 9,103
Reference price 2 4.475 5.722 5.938 4.920 5.825 6.848 6.848 6.848
Nbr of stocks (in thousands) 1,95,93,397 1,81,57,212 1,69,30,452 1,58,28,940 1,52,97,154 1,54,50,744 - -
Announcement Date 08/02/22 07/02/23 06/02/24 11/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.46x1.58x6.84x2.87% 60TCr
20.29x1.67x9.58x0.49% 18TCr
8.99x0.66x5.92x1.65% 8.69TCr
7.7x0.77x5.79x1.35% 8.73TCr
9.27x0.63x6.91x2.57% 7.86TCr
9.52x1.77x4.57x2.84% 7.16TCr
12.58x1.42x7.68x2.03% 5.82TCr
7.33x0.67x3.87x5.02% 3.23TCr
6.27x0.41x3.35x4.6% 3.02TCr
Average 10.49x 1.06x 6.06x 2.6% 13.63TCr
Weighted average by Cap. 12.38x 1.36x 6.86x 2.36%

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