Valuation Eni Liquidnet

Stocks

End-of-day quote Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

18/08	European shares under pressure, London the only gainer	AN
18/08	Risk-off grips markets; MIB at two-week lows	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,240	44,706	49,449	40,411	48,951	69,946	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	42.89%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	82,149	80,574	78,912
Change	-	-8.31%	15.89%	-10.12%	8.47%	28.28%	-1.92%	-2.06%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.88x	10.6x	10.2x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.39x	1.32x	1.24x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.7x	2.99x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.7x	0.79x	0.81x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.82x	0.91x	0.91x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	4.09x	4.4x	4.23x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	6.51x	7.36x	7.14x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	9.9x	10.2x	9.37x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	10.1%	9.77%	10.7%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.117	1.144	1.189
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	4.66%	4.77%	4.96%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.704	2.27	2.348
Distribution rate	50.9%	22.4%	67.1%	127%	135%	41.3%	50.4%	50.7%
Net sales ¹	76,570	1,32,237	93,717	88,797	82,151	99,760	88,349	86,503
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,077	18,326	18,676
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,611	10,944	11,056
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,677	6,050	6,192
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,203	10,628	8,967
Reference price ²	12.22	13.29	15.35	13.09	16.14	24.00	24.00	24.00
Nbr of stocks (in thousands)	35,38,443	33,64,864	32,21,837	30,87,185	30,32,919	29,14,412	-	-
Announcement Date	18/02/22	23/02/23	16/02/24	27/02/25	26/02/26	-	-	-

¹EUR in Million²EUR

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.($)
ARAMCO	13.8x	3.55x	6.6x	5.26%	1,70900Cr
CHEVRON CORPORATION	13.22x	1.85x	5.96x	3.52%	40TCr
PETROCHINA COMPANY LIMITED	8.05x	0.61x	3.76x	6.5%	28TCr
SHELL PLC	7.99x	0.88x	3.89x	3.45%	25TCr
TOTALENERGIES SE	8.18x	1.05x	4.37x	4.65%	20TCr
CNOOC LIMITED	5.93x	1.76x	2.83x	7.6%	15TCr
PETROBRAS	3.61x	1.52x	2.85x	8.39%	11TCr
EQUINOR ASA	7.77x	0.84x	2.06x	3.82%	9.79TCr
ENI S.P.A.	8.79x	0.82x	4.06x	4.7%	8.03TCr
Average	8.59x	1.43x	4.04x	5.32%	36.4TCr
Weighted average by Cap.	11.44x	2.44x	5.44x	5.14%