Valuation Diversified Energy Company PLC
Equities
DEC
GB00BQHP5P93
Oil & Gas Exploration and Production
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,073.00 GBX | +0.85% |
|
+1.33% | -20.30% |
| 02/07 | Diversified Energy Company PLC Promotes Michael Garrett to Chief Accounting Officer | CI |
| 01/07 | Sector Update: Energy Stocks Rise Tuesday Afternoon | MT |
Company Valuation: Diversified Energy Company PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,091 | 1,201 | 1,182 | 680.6 | 863.1 | 1,129 | - | - |
| Change | - | 10.06% | -1.57% | -42.43% | 26.81% | 30.79% | - | - |
| Enterprise Value (EV) 1 | 1,826 | 2,227 | 2,618 | 1,965 | 2,504 | 3,402 | 3,082 | 3,009 |
| Change | - | 21.94% | 17.56% | -24.92% | 27.4% | 35.85% | -9.41% | -2.36% |
| P/E ratio | -51.4x | -3.45x | -1.9x | 0.89x | -9.14x | 4.15x | 5.41x | 7.14x |
| PBR | 1.23x | 1.86x | -8.6x | 1.14x | 1.91x | - | - | - |
| PEG | - | -0x | -0x | -0x | 0x | -0x | -0.2x | -0.3x |
| Capitalization / Revenue | 2.67x | 1.19x | 0.62x | 0.78x | 1.09x | 0.69x | 0.69x | 0.76x |
| EV / Revenue | 4.47x | 2.21x | 1.36x | 2.26x | 3.15x | 2.08x | 1.87x | 2.03x |
| EV / EBITDA | 6.07x | 6.49x | 5.2x | 3.62x | 5.3x | 4.11x | 3.69x | 4.24x |
| EV / EBIT | 9.96x | 12.7x | 9.33x | 6.18x | 11.6x | 7.23x | 6.19x | 7.15x |
| EV / FCF | 8.31x | 8.25x | 8.68x | 8.97x | 14.7x | 7.23x | 6.33x | 11.3x |
| FCF Yield | 12% | 12.1% | 11.5% | 11.1% | 6.81% | 13.8% | 15.8% | 8.87% |
| Dividend per Share 2 | 3.05 | 3.3 | 3.45 | 3.5 | 1.16 | 1.162 | 1.122 | 1.163 |
| Rate of return | 9.88% | 11.7% | 12.3% | 24.6% | 6.89% | 8.04% | 7.76% | 8.05% |
| EPS 2 | -0.6 | -8.2 | -14.8 | 15.95 | -1.84 | 3.483 | 2.67 | 2.025 |
| Distribution rate | -508% | -40.2% | -23.3% | 21.9% | -63% | 33.3% | 42% | 57.4% |
| Net sales 1 | 408.7 | 1,008 | 1,919 | 868.3 | 794.8 | 1,638 | 1,646 | 1,482 |
| EBITDA 1 | 300.6 | 343.1 | 503 | 542.8 | 472.3 | 828.5 | 835.4 | 708.9 |
| EBIT 1 | 183.3 | 175.5 | 280.7 | 318.2 | 215.8 | 470.3 | 497.5 | 420.7 |
| Net income 1 | -23.47 | -325.5 | -625.4 | 758 | -88.27 | 71.5 | 179.7 | 140 |
| Net Debt 1 | 734.7 | 1,026 | 1,435 | 1,285 | 1,641 | 2,273 | 1,953 | 1,880 |
| Reference price 2 | 30.86 | 28.27 | 28.05 | 14.20 | 16.83 | 14.45 | 14.45 | 14.45 |
| Nbr of stocks (in thousands) | 35,369 | 42,483 | 42,148 | 47,924 | 51,296 | 78,107 | - | - |
| Announcement Date | 08/03/21 | 22/03/22 | 21/03/23 | 19/03/24 | 17/03/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 4.15x | 2.08x | 4.11x | 8.04% | 112.88Cr | ||
| 5.89x | 1.9x | 3.1x | 7.46% | 11TCr | ||
| 9.73x | 2.05x | 4.82x | 3.36% | 12TCr | ||
| 11.94x | 2.59x | 5.14x | 3.24% | 6.65TCr | ||
| 12.73x | 2.89x | 6.73x | 5.34% | 6.69TCr | ||
| 29.7x | 4.84x | 8.68x | 1.34% | 4.65TCr | ||
| 20.24x | 2.45x | 4.91x | 2.06% | 4.48TCr | ||
| 10.56x | 3.92x | 5.47x | 2.92% | 4.15TCr | ||
| 10.67x | 5.25x | 7.2x | 1.14% | 3.42TCr | ||
| 16.98x | 3.1x | 4.55x | 5.16% | 2.97TCr | ||
| Average | 13.26x | 3.11x | 5.47x | 4.01% | 5.65TCr | |
| Weighted average by Cap. | 12.54x | 2.83x | 5.24x | 4.08% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DEC Stock
- Valuation Diversified Energy Company PLC
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