Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 634.6 - -
Change - 2.07% -23.71% -19.83% -8.9% 139.29% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,248 1,234 962.1
Change - -29.33% -29.26% -19.8% 3.28% 78.53% -1.18% -22%
P/E 1.18x -11.7x -12x 3.21x 143x 5.76x 4.82x 8.31x
PBR - 0.99x 0.8x - 0.5x 1.41x 2.24x 5.59x
PEG - 0x 0.4x -0x -1.5x 0x 0.2x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.54x 0.37x 0.41x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.05x 0.72x 0.63x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.03x 1.42x 1.33x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 3.97x 3.17x 2.26x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 16x 4.66x 2.72x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 6.24% 21.4% 36.8%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 3.02% 3.24% 2.77%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0592 0.0707 0.041
Distribution rate - - - - 1,072% 17.4% 15.6% 23%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,185 1,706 1,538
EBITDA 1 742.9 979.1 824.7 672.6 503.8 616.1 868.4 722.9
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 1.562 155.7 270.9 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 613.6 598.9 327.4
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3410 0.3410 0.3410
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.76x1.05x2.03x3.02% 63Cr
12.48x2.39x5.46x2.56% 16TCr
12.45x3.31x6.32x3.58% 10TCr
8.63x2.63x4.6x2.85% 7.6TCr
7.71x2.54x4.04x1.7% 6.02TCr
9.92x1.43x4.71x1.95% 5.92TCr
12.09x3.63x5.15x2.17% 5.61TCr
9.46x2.59x5.03x2.29% 5.58TCr
12.39x3.44x5.17x5.68% 4.41TCr
12.74x4.12x6.06x1.22% 3.39TCr
Average 10.36x 2.71x 4.86x 2.7% 6.48TCr
Weighted average by Cap. 11.05x 2.78x 5.24x 2.71%

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