Valuation Diversified Energy Company London S.E.

Equities

Market Closed - London S.E. Other stock markets 10:05:27 06/02/2026 pm IST			5-day change	1st Jan Change
975.00 ^GBX	+4.50%		+2.20%	-9.30%

02/02	Carlyle's list of energy investments as it eyes Lukoil assets worth $22 billion	RE
30/01	Carlyle's list of energy investments as it eyes Lukoil assets worth $22 billion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,096	1,232	1,180	718.9	861.8	1,042	1,042	-
Change	-	12.36%	-4.21%	-39.09%	19.88%	20.91%	0%	-
Enterprise Value (EV) ¹	1,831	2,258	2,616	2,004	2,503	3,831	3,390	3,343
Change	-	23.29%	15.86%	-23.39%	24.91%	53.06%	-11.51%	-1.38%
P/E ratio	-1,033x	-70.7x	-37.8x	0.94x	-9.13x	3.91x	4.41x	6.56x
PBR	24.7x	38.1x	-172x	1.2x	1.9x	-	-	-
PEG	-	-0x	-0.5x	-0x	0x	-0x	-0.4x	-0.2x
Capitalization / Revenue	2.68x	1.22x	0.61x	0.83x	1.08x	0.64x	0.54x	0.56x
EV / Revenue	4.48x	2.24x	1.36x	2.31x	3.15x	2.34x	1.74x	1.81x
EV / EBITDA	6.09x	6.58x	5.2x	3.69x	5.3x	4.16x	3.47x	3.89x
EV / EBIT	9.99x	12.9x	9.32x	6.3x	11.6x	7.07x	6.49x	7.33x
EV / FCF	8.33x	8.36x	8.67x	9.15x	14.7x	8.35x	6.55x	9.18x
FCF Yield	12%	12%	11.5%	10.9%	6.81%	12%	15.3%	10.9%
Dividend per Share ²	0.1525	0.165	0.1725	3.5	1.16	1.245	1.234	1.252
Rate of return	0.49%	0.57%	0.62%	23.3%	6.9%	9.33%	9.24%	9.38%
EPS ²	-0.03	-0.41	-0.74	15.95	-1.84	3.41	3.027	2.035
Distribution rate	-508%	-40.2%	-23.3%	21.9%	-63%	36.5%	40.8%	61.5%
Net sales ¹	408.7	1,008	1,919	868.3	794.8	1,636	1,943	1,846
EBITDA ¹	300.6	343.1	503	542.8	472.3	920.5	978.1	860.2
EBIT ¹	183.3	175.5	280.7	318.2	215.8	541.9	522.7	456
Net income ¹	-23.47	-325.5	-625.4	758	-88.27	282.5	167.7	162
Net Debt ¹	734.7	1,026	1,435	1,285	1,641	2,789	2,348	2,301
Reference price ²	31.00	29.00	28.00	15.00	16.80	13.35	13.35	13.35
Nbr of stocks (in thousands)	35,369	42,483	42,148	47,924	51,296	78,047	78,047	-
Announcement Date	08/03/21	22/03/22	21/03/23	19/03/24	17/03/25	-	-	-

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.($)
CNOOC LIMITED	7.81x	2.4x	3.89x	5.7%	15TCr
CONOCOPHILLIPS	16.99x	2.47x	5.87x	2.96%	13TCr
CANADIAN NATURAL RESOURCES LIMITED	15.78x	3.35x	7.25x	4.39%	8.15TCr
EOG RESOURCES, INC.	11.43x	2.95x	5.5x	3.65%	6.17TCr
DIAMONDBACK ENERGY, INC.	12.63x	4.17x	6.26x	2.39%	4.78TCr
OCCIDENTAL PETROLEUM CORPORATION	23.72x	2.54x	5.06x	2.03%	4.56TCr
EQT CORPORATION	18.65x	5.11x	7.9x	1.12%	3.54TCr
WOODSIDE ENERGY GROUP LTD	13.59x	3.28x	4.67x	5.62%	3.4TCr
DEVON ENERGY CORPORATION	10.57x	2.04x	4.61x	2.21%	2.72TCr
Average	14.57x	3.15x	5.67x	3.34%	6.85TCr
Weighted average by Cap.	13.80x	2.93x	5.49x	3.79%