Company Valuation: EQT Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,503 8,243 12,417 15,902 27,513 34,530 34,530 -
Change - 135.32% 50.64% 28.07% 73.02% 25.5% 0% -
Enterprise Value (EV) 1 8,410 13,614 16,637 21,616 36,635 42,007 39,591 38,673
Change - 61.88% 22.21% 29.92% 69.48% 14.66% -5.75% -2.32%
P/E ratio -3.43x -6.09x 7.72x 9.16x 102x 18.6x 11.9x 10.2x
PBR 0.38x 0.82x 1.11x 1.1x 1.34x 1.4x 1.31x 1.24x
PEG - 1.74x -0x -2.51x -1.1x 0x 0.2x 0.6x
Capitalization / Revenue 1.15x 2.69x 1.66x 2.3x 5.22x 4.11x 3.7x 3.51x
EV / Revenue 2.75x 4.44x 2.22x 3.13x 6.95x 5x 4.25x 3.93x
EV / EBITDA 5.44x 5.84x 4.72x 7.21x 9.83x 7.73x 5.82x 5.56x
EV / EBIT 74.1x 23.7x 8.96x 17.1x 23.4x 14x 9.32x 8.47x
EV / FCF 17x 14.6x 8.06x 24.6x 53.6x 17.3x 9.71x 10.1x
FCF Yield 5.89% 6.87% 12.4% 4.06% 1.87% 5.79% 10.3% 9.92%
Dividend per Share 2 0.03 0.125 0.55 0.61 0.63 0.6339 0.6547 0.6745
Rate of return 0.24% 0.57% 1.63% 1.58% 1.37% 1.12% 1.15% 1.19%
EPS 2 -3.71 -3.58 4.38 4.22 0.45 3.045 4.76 5.577
Distribution rate -0.81% -3.49% 12.6% 14.5% 140% 20.8% 13.8% 12.1%
Net sales 1 3,059 3,065 7,498 6,909 5,273 8,394 9,321 9,833
EBITDA 1 1,547 2,332 3,523 2,998 3,729 5,433 6,798 6,953
EBIT 1 113.5 573.7 1,857 1,265 1,566 2,994 4,248 4,565
Net income 1 -967.2 -1,156 1,771 1,735 230.6 1,859 2,979 3,399
Net Debt 1 4,907 5,371 4,220 5,714 9,122 7,477 5,061 4,143
Reference price 2 12.71 21.81 33.83 38.66 46.11 56.79 56.79 56.79
Nbr of stocks (in thousands) 2,75,599 3,77,949 3,67,046 4,11,332 5,96,684 6,24,071 6,24,071 -
Announcement Date 17/02/21 09/02/22 15/02/23 13/02/24 18/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.17x5x7.73x1.15% 3.45TCr
7.67x2.37x3.81x5.81% 15TCr
16.58x2.42x5.74x3.03% 13TCr
15.34x3.26x7.07x4.52% 7.9TCr
11.31x2.92x5.44x3.69% 6.1TCr
12.46x4.13x6.19x2.42% 4.72TCr
23.09x2.5x4.97x2.08% 4.44TCr
13.72x3.3x4.7x5.56% 3.43TCr
10.42x2.02x4.56x2.24% 2.68TCr
10.9x2.51x3.35x2.97% 2.63TCr
Average 13.97x 3.04x 5.36x 3.35% 6.31TCr
Weighted average by Cap. 13.39x 2.87x 5.31x 3.82%
See all sector valuations

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. Equities
  3. EQT Stock
  4. Valuation EQT Corporation