Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 682.8 - -
Change - 2.07% -23.71% -19.83% -8.9% 157.46% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,355 1,447 1,061
Change - -29.33% -29.26% -19.8% 3.28% 93.86% 6.75% -26.68%
P/E 1.18x -11.7x -12x 3.21x 143x 6.83x 5.2x 10.6x
PBR - 0.99x 0.8x - 0.5x 1.52x 2.41x 6.01x
PEG - 0x 0.4x -0x -1.5x 0x 0.2x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.57x 0.36x 0.4x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.13x 0.77x 0.62x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.21x 1.52x 1.35x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 4.31x 3.71x 2.49x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 17.4x 5.47x 3x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 5.75% 18.3% 33.4%
Dividend per Share 2 - - - - 0.0107 0.0104 0.0112 0.00945
Rate of return - - - - 7.51% 2.84% 3.05% 2.58%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0537 0.0706 0.0345
Distribution rate - - - - 1,072% 19.4% 15.8% 27.4%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,202 1,884 1,720
EBITDA 1 742.9 979.1 824.7 672.6 503.8 612.9 949.7 783.6
EBIT 1 443.2 709.2 482.6 - 394.1 314.6 389.6 426.4
Net income 1 377 -41.23 -30.83 93.77 1.562 152.4 278.6 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 672.6 764 378
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3669 0.3669 0.3669
Nbr of stocks (in thousands) 18,39,866 18,46,206 18,90,641 18,51,580 18,59,057 18,61,081 - -
Announcement Date 24/03/22 05/04/23 28/03/24 27/03/25 25/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.83x1.13x2.21x2.84% 68Cr
11.55x2.27x5.44x2.81% 15TCr
12.14x3.33x6.08x3.81% 9.67TCr
8.56x2.8x4.79x2.82% 7.8TCr
13.35x3.72x5.42x2.12% 5.76TCr
8.04x2.65x4.16x1.76% 5.7TCr
9.55x1.41x4.79x2.08% 5.49TCr
10.69x2.56x4.88x2.61% 5.19TCr
12.19x3.36x4.99x6.3% 4.3TCr
12.4x4.02x5.78x1.25% 3.32TCr
Average 10.53x 2.72x 4.85x 2.84% 6.2TCr
Weighted average by Cap. 10.94x 2.79x 5.22x 2.89%

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

  1. Stock Market
  2. Stocks
  3. ENQ Stock
  4. Valuation EnQuest PLC