Valuation BP plc Euronext Paris

Stocks

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

19/09	BP, Valero, Chevron Get Fuel Contracts From U.S. Defense Logistics Agency	DJ
19/09	Sector Update: Energy Stocks Fall Late Afternoon	MT

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	1,15,467	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	29.58%	-	-
Enterprise Value (EV) ¹	1,26,510	1,25,318	1,21,438	1,00,876	1,11,288	1,30,657	1,24,164	1,26,540
Change	-	-0.94%	-3.1%	-16.93%	10.32%	17.4%	-4.97%	1.91%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.35x	10.4x	11.1x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.89x	1.79x	1.73x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-1.82x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.52x	0.57x	0.58x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.58x	0.62x	0.63x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.68x	3.03x	3.35x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.04x	5.21x	6.21x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.12x	8.57x	11.2x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	14%	11.7%	8.94%
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%	4.56%	4.76%	4.97%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	1.016	0.7172	0.6733
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	33.5%	49.6%	55.2%
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	48,670	41,003	37,729
EBIT ¹	22,342	46,044	27,036	20,624	19,450	32,327	23,815	20,371
Net income ¹	7,565	-2,487	15,239	381	55	14,654	11,073	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	7.472	7.472	7.472
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

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.($)
EXXONMOBIL HOLDINGS CORPORATION	14.28x	1.71x	7.28x	2.54%	67TCr
RELIANCE INDUSTRIES LTD	19.11x	1.58x	9.23x	0.48%	17TCr
VALERO ENERGY CORPORATION	8.8x	0.8x	5.62x	1.17%	12TCr
MARATHON PETROLEUM CORPORATION	7.59x	0.85x	5.33x	0.96%	12TCr
BP PLC	7.35x	0.58x	2.68x	4.56%	12TCr
PHILLIPS 66	9.41x	0.73x	6.76x	1.86%	11TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.7x	0.33x	5x	6.58%	8.84TCr
SUNCOR ENERGY INC.	9.78x	1.92x	4.92x	2.49%	8.11TCr
IMPERIAL OIL LIMITED	12.24x	1.51x	7.97x	1.89%	6.28TCr
Average	11.03x	1.11x	6.09x	2.5%	17.12TCr
Weighted average by Cap.	12.49x	1.33x	6.61x	2.39%