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 1,18,280 - -
Change - 18.49% -3.24% -22.53% 14.42% 32.74% - -
Enterprise Value (EV) 1 1,26,510 1,25,318 1,21,438 1,00,876 1,11,288 1,33,770 1,27,240 1,27,870
Change - -0.94% -3.1% -16.93% 10.32% 20.2% -4.88% 0.5%
P/E 12x -43.7x 6.92x 212x 1,713x 7.46x 10.5x 11.1x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.91x 1.8x 1.75x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -2.08x
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 0.6x 0.63x 0.64x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.75x 3.11x 3.39x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.17x 5.35x 6.26x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.29x 8.79x 11.3x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 13.7% 11.4% 8.85%
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% 4.52% 4.71% 4.92%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 1.012 0.7155 0.6773
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 33.7% 49.7% 54.8%
Net sales 1 1,57,739 2,41,392 2,10,130 1,89,185 1,89,335 2,23,457 2,01,857 1,99,836
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 32,093 23,789 20,424
Net income 1 7,565 -2,487 15,239 381 55 14,595 11,036 10,288
Net Debt 1 38,826 21,422 20,912 22,997 22,182 15,490 8,960 9,590
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.546 7.546 7.546
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 1,54,52,390 - -
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.($)
14.34x1.71x7.31x2.53% 68TCr
19.93x1.64x9.58x0.46% 18TCr
7.46x0.6x2.74x4.52% 12TCr
7.79x0.82x5.29x1.02% 11TCr
9.05x0.77x5.64x1.25% 11TCr
9.73x0.71x7x1.95% 10TCr
11.73x0.39x6.08x6.02% 9.6TCr
9.6x1.88x4.81x2.54% 8.07TCr
12.08x1.45x7.97x1.88% 6.36TCr
Average 11.30x 1.11x 6.27x 2.46% 17.14TCr
Weighted average by Cap. 12.80x 1.33x 6.76x 2.38%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!