Valuation ConocoPhillips

Stocks

Market Closed - NYSE 01:30:02 27/10/2026 am IST			Pre-market 05:37:51 pm
151.37 ^USD	+0.38%		150.78	-0.39%

08:34am	East Timor takes over Greater Sunrise gas project	RE
07:39am	Woodside Energy Selling Out of Greater Sunrise Project for Up to $200 Million	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95,202	1,47,036	1,37,822	1,28,283	1,15,676	1,81,846	-	-
Change	-	54.45%	-6.27%	-6.92%	-9.83%	57.2%	-	-
Enterprise Value (EV) ¹	1,09,662	1,54,436	1,50,153	1,46,493	1,32,139	1,95,642	1,92,505	1,89,011
Change	-	40.83%	-2.77%	-2.44%	-9.8%	48.06%	-1.6%	-1.81%
P/E	11.9x	8.1x	12.3x	12.7x	14.7x	13.2x	14.5x	14.8x
PBR	2.07x	3.01x	2.77x	1.95x	1.82x	2.68x	2.5x	2.36x
PEG	-	0x	-0.4x	-0.7x	-0.8x	0.2x	-1.65x	-6.88x
Capitalization / Revenue	1.97x	1.79x	2.35x	2.25x	1.88x	2.47x	2.62x	2.71x
EV / Revenue	2.27x	1.88x	2.56x	2.57x	2.15x	2.66x	2.77x	2.81x
EV / EBITDA	5.05x	4.21x	5.84x	6x	5.2x	5.74x	5.98x	6.11x
EV / EBIT	7.57x	5.29x	8.6x	9.89x	9.49x	8.96x	9.76x	10.3x
EV / FCF	10.5x	8.51x	17.2x	18.3x	18.2x	13.5x	14.3x	14.4x
FCF Yield	9.48%	11.8%	5.81%	5.47%	5.48%	7.4%	7.01%	6.95%
Dividend per Share ²	1.75	1.89	2.11	2.52	3.18	3.38	3.547	3.678
Rate of return	2.42%	1.6%	1.82%	2.54%	3.4%	2.23%	2.34%	2.43%
EPS ²	6.07	14.57	9.46	7.81	6.35	11.47	10.46	10.23
Distribution rate	28.8%	13%	22.3%	32.3%	50.1%	29.5%	33.9%	35.9%
Net sales ¹	48,349	82,156	58,574	56,953	61,548	73,570	69,451	67,221
EBITDA ¹	21,698	36,675	25,727	24,409	25,426	34,068	32,179	30,935
EBIT ¹	14,490	29,171	17,457	14,810	13,926	21,826	19,727	18,330
Net income ¹	8,079	18,680	10,957	9,245	7,988	13,809	12,324	11,428
Net Debt ¹	14,460	7,400	12,331	18,210	16,463	13,796	10,658	7,165
Reference price ²	72.18	118.00	116.07	99.17	93.61	151.37	151.37	151.37
Nbr of stocks (in thousands)	13,18,947	12,46,071	11,87,408	12,93,562	12,35,718	12,01,337	-	-
Announcement Date	03/02/22	02/02/23	08/02/24	06/02/25	05/02/26	-	-	-

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.($)
CONOCOPHILLIPS	13.2x	2.66x	5.74x	2.23%	18TCr
CANADIAN NATURAL RESOURCES LIMITED	12.79x	3.5x	6.63x	3.22%	11TCr
EOG RESOURCES, INC.	9.07x	2.95x	4.87x	2.51%	8.59TCr
ADNOC GAS PLC	16.31x	3.79x	10.05x	5.73%	6.52TCr
OCCIDENTAL PETROLEUM CORPORATION	7x	2.52x	3.91x	1.67%	6.4TCr
CENOVUS ENERGY INC.	8.14x	1.42x	4.43x	1.87%	6.12TCr
ONEOK, INC.	16.49x	2.05x	10.48x	4.47%	6.07TCr
DEVON ENERGY CORPORATION	9.57x	2.62x	5.08x	2.15%	5.94TCr
DIAMONDBACK ENERGY, INC.	10.84x	3.44x	4.84x	2.1%	5.8TCr
WOODSIDE ENERGY GROUP LTD	11.93x	3.24x	4.98x	6.18%	4.41TCr
Average	11.53x	2.82x	6.10x	3.21%	7.94TCr
Weighted average by Cap.	11.80x	2.84x	6.08x	2.99%