Valuation BP plc Euronext Paris

Stocks

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

09:36pm	Stocks fall as borrowing costs hit 28-year high	AN
08:41pm	European Equities Traded in the US as American Depositary Receipts Edge Higher in Tuesday Trading	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	1,07,795	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	20.97%	-	-
Enterprise Value (EV) ¹	1,26,510	1,25,318	1,21,438	1,00,876	1,11,288	1,24,074	1,17,945	1,17,189
Change	-	-0.94%	-3.1%	-16.93%	10.32%	11.49%	-4.94%	-0.64%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.11x	9.94x	10.3x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.79x	1.71x	1.67x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.3x	-3.06x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.49x	0.54x	0.54x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.56x	0.59x	0.59x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.61x	2.96x	3.1x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.03x	5.23x	5.72x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	6.83x	8.39x	9.95x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	14.6%	11.9%	10%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.3554	0.3708
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.89%	5.1%	5.32%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.9811	0.7017	0.678
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	34.8%	50.7%	54.7%
Net sales ¹	1,57,739	2,41,392	2,10,130	1,89,185	1,89,335	2,20,401	1,98,944	1,98,701
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	47,492	39,845	37,792
EBIT ¹	22,342	46,044	27,036	20,624	19,450	30,777	22,566	20,487
Net income ¹	7,565	-2,487	15,239	381	55	14,273	10,843	10,288
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	16,279	10,151	9,394
Reference price ²	4.475	5.722	5.938	4.920	5.825	6.976	6.976	6.976
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	1,54,52,017	-	-
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	14.05x	1.68x	7.24x	2.58%	66TCr
RELIANCE INDUSTRIES LTD	19.94x	1.64x	9.58x	0.46%	18TCr
BP PLC	7.11x	0.56x	2.61x	4.89%	11TCr
MARATHON PETROLEUM CORPORATION	7.39x	0.78x	5.24x	1.09%	10TCr
VALERO ENERGY CORPORATION	8.78x	0.71x	5.46x	1.35%	10TCr
PHILLIPS 66	9.36x	0.67x	6.88x	2.06%	9.84TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	11.69x	0.34x	5.34x	6.13%	9.33TCr
SUNCOR ENERGY INC.	9.34x	1.83x	4.72x	2.61%	7.82TCr
IMPERIAL OIL LIMITED	12.11x	1.45x	7.98x	1.88%	6.35TCr
Average	11.09x	1.07x	6.12x	2.56%	16.59TCr
Weighted average by Cap.	12.65x	1.31x	6.68x	2.46%