Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 696.9 - -
Change - 2.07% -23.71% -19.83% -8.9% 162.77% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,311 1,296 1,024
Change - -29.33% -29.26% -19.8% 3.28% 87.44% -1.12% -20.95%
P/E 1.18x -11.7x -12x 3.21x 143x 6.33x 5.3x 9.13x
PBR - 0.99x 0.8x - 0.5x 1.55x 2.46x 6.14x
PEG - 0x 0.4x -0x -1.5x 0x 0.3x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.59x 0.41x 0.45x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.11x 0.76x 0.67x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.13x 1.49x 1.42x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 4.17x 3.33x 2.4x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 16.8x 4.9x 2.89x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 5.95% 20.4% 34.6%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 2.75% 2.95% 2.52%
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 0.3745 0.3745 0.3745
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.($)
6.33x1.11x2.13x2.75% 70Cr
12.81x2.41x5.55x2.52% 16TCr
12.74x3.35x6.4x3.53% 11TCr
9.1x2.76x4.83x2.71% 7.98TCr
7.88x2.6x4.12x1.7% 6.15TCr
9.96x1.44x4.74x1.94% 6.01TCr
11.47x3.78x5.35x2.06% 5.91TCr
10x2.63x5.12x2.3% 5.67TCr
13.2x3.48x5.29x5.46% 4.55TCr
12.67x4.1x6.03x1.23% 3.37TCr
Average 10.62x 2.76x 4.95x 2.62% 6.65TCr
Weighted average by Cap. 11.29x 2.83x 5.34x 2.65%

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