Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 682.4 - -
Change - 2.07% -23.71% -19.83% -8.9% 157.28% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,296 1,281 1,010
Change - -29.33% -29.26% -19.8% 3.28% 85.36% -1.14% -21.18%
P/E 1.18x -11.7x -12x 3.21x 143x 6.2x 5.18x 8.94x
PBR - 0.99x 0.8x - 0.5x 1.52x 2.41x 6.01x
PEG - 0x 0.4x -0x -1.5x 0x 0.3x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.58x 0.4x 0.44x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.09x 0.75x 0.66x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.1x 1.48x 1.4x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 4.12x 3.29x 2.37x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 16.6x 4.84x 2.85x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 6.01% 20.6% 35.1%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 2.81% 3.01% 2.58%
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 0.3666 0.3666 0.3666
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.($)
6.2x1.09x2.1x2.81% 68Cr
12.81x2.41x5.55x2.52% 16TCr
12.8x3.37x6.43x3.52% 11TCr
9.15x2.77x4.85x2.7% 8.03TCr
7.85x2.57x4.08x1.7% 6.13TCr
10.08x1.46x4.8x1.92% 6.08TCr
11.46x3.78x5.34x2.07% 5.9TCr
9.96x2.62x5.1x2.31% 5.65TCr
13.36x3.54x5.34x5.4% 4.6TCr
6.29x1.6x3.95x5.26% 3.58TCr
Average 10.00x 2.52x 4.75x 3.02% 6.68TCr
Weighted average by Cap. 10.99x 2.70x 5.24x 2.86%

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