Valuation Diversified Energy Company London S.E.
Stocks
DEC
US25520W1071
Oil & Gas Exploration and Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 988.00 GBX | -1.98% |
|
-4.08% | -8.09% |
| 29/06 | Diversified Energy Company(NYSE:DEC) added to Russell 2000 Value-Defensive Index | CI |
| 29/06 | Diversified Energy Company(NYSE:DEC) added to Russell 2000 Defensive Index | CI |
Company Valuation: Diversified Energy Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,232 | 1,180 | 718.9 | 861.8 | 1,145 | 967.7 | - | - |
| Change | - | -4.21% | -39.09% | 19.88% | 32.84% | -15.47% | - | - |
| Enterprise Value (EV) 1 | 2,258 | 2,616 | 2,004 | 2,503 | 1,145 | 3,814 | 3,448 | 3,235 |
| Change | - | 15.86% | -23.39% | 24.91% | -54.26% | 233.17% | -9.61% | -6.16% |
| P/E | -70.7x | -37.8x | 0.94x | -9.13x | 3.16x | 118x | 7.17x | 11.9x |
| PBR | 38.1x | -172x | 1.2x | 1.9x | - | - | - | - |
| PEG | - | -0.5x | -0x | 0x | -0x | -1.2x | 0x | -0.3x |
| Capitalization / Revenue | 1.22x | 0.61x | 0.83x | 1.08x | 0.63x | 0.47x | 0.5x | 0.53x |
| EV / Revenue | 2.24x | 1.36x | 2.31x | 3.15x | 0.63x | 1.85x | 1.77x | 1.79x |
| EV / EBITDA | 6.58x | 5.2x | 3.69x | 5.3x | 1.2x | 3.58x | 3.55x | 3.61x |
| EV / EBIT | 12.9x | 9.32x | 6.3x | 11.6x | 2.11x | 7.16x | 6.64x | 6.49x |
| EV / FCF | 8.36x | 8.67x | 9.15x | 14.7x | 4.09x | 9.12x | 7.55x | 8.13x |
| FCF Yield | 12% | 11.5% | 10.9% | 6.81% | 24.5% | 11% | 13.2% | 12.3% |
| Dividend per Share 2 | 0.165 | 0.1725 | 3.5 | 1.16 | 1.16 | 1.184 | 1.184 | 1.208 |
| Rate of return | 0.57% | 0.62% | 23.3% | 6.9% | 8.01% | 8.85% | 8.85% | 9.03% |
| EPS 2 | -0.41 | -0.74 | 15.95 | -1.84 | 4.58 | 0.1133 | 1.865 | 1.125 |
| Distribution rate | -40.2% | -23.3% | 21.9% | -63% | 25.3% | 1,045% | 63.5% | 107% |
| Net sales 1 | 1,008 | 1,919 | 868.3 | 794.8 | 1,829 | 2,065 | 1,947 | 1,811 |
| EBITDA 1 | 343.1 | 503 | 542.8 | 472.3 | 955.7 | 1,066 | 972.2 | 896.8 |
| EBIT 1 | 175.5 | 280.7 | 318.2 | 215.8 | 543.2 | 532.3 | 519.3 | 498.8 |
| Net income 1 | -325.5 | -625.4 | 758 | -88.27 | 341.1 | -12.7 | 173.9 | 155.3 |
| Net Debt 1 | 1,026 | 1,435 | 1,285 | 1,641 | - | 2,846 | 2,480 | 2,268 |
| Reference price 2 | 29.00 | 28.00 | 15.00 | 16.80 | 14.48 | 13.38 | 13.38 | 13.38 |
| Nbr of stocks (in thousands) | 42,483 | 42,148 | 47,924 | 51,296 | 79,059 | 72,323 | - | - |
| Announcement Date | 22/03/22 | 21/03/23 | 19/03/24 | 17/03/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.71x | 2.08x | 4.98x | 3.1% | 13TCr | |
| 10.88x | 3.02x | 5.61x | 4.22% | 8.7TCr | |
| 7.62x | 2.59x | 4.36x | 3.08% | 7.14TCr | |
| 7.02x | 2.37x | 3.86x | 1.94% | 5.26TCr | |
| 11.25x | 3.41x | 4.77x | 2.36% | 5.16TCr | |
| 8.47x | 1.28x | 4.43x | 2.29% | 4.95TCr | |
| 9.28x | 2.28x | 4.45x | 2.78% | 4.87TCr | |
| 10.45x | 3x | 4.45x | 7.27% | 3.84TCr | |
| 5.9x | 1.56x | 3.64x | 5.35% | 3.22TCr | |
| Average | 9.06x | 2.40x | 4.50x | 3.6% | 6.27TCr | |
| Weighted average by Cap. | 9.44x | 2.42x | 4.67x | 3.41% |
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
- Stock Market
- Stocks
- DEC Stock
- DEC Stock
- Valuation Diversified Energy Company
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition