Valuation Maurel

Stocks

Market Closed - Euronext Paris 09:25:00 01/09/2026 pm IST			5-day change	1st Jan Change
8.045 ^EUR	+1.64%		+3.41%	+45.61%

06/08	Etablissements Maurel & Prom S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06/08	Maurel & Prom profits boosted by prices in the first half

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,862	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	44.39%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,538	1,302	1,172
Change	-	22.85%	39.12%	-22.22%	-2.05%	38.47%	-15.31%	-10.01%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	7.07x	7.73x	7.61x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.22x	1.14x	1.09x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.91x	4.6x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.56x	2.47x	2.47x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.11x	1.73x	1.56x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.75x	3.41x	3.15x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.5x	5.49x	5.29x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.7x	4.45x	5.45x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.3%	22.5%	18.4%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.442	0.3715	0.3243
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.74%	3.98%	3.48%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.318	1.206	1.226
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	33.5%	30.8%	26.4%
Net sales ¹	500	676	682	808	578	727.9	752.6	752.6
EBITDA ¹	280	443	359	368	249	410.3	382.4	371.5
EBIT ¹	158	352	193	258	403	279.5	237.1	221.7
Net income ¹	121	206	210	233	410	287.5	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-324.3	-559.7	-690.1
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.326	9.326	9.326
Nbr of stocks (in thousands)	1,96,702	1,97,616	1,98,754	1,98,610	1,98,807	1,99,665	-	-
Announcement Date	18/03/22	14/03/23	01/03/24	06/03/25	12/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAUREL	6.97x	2.08x	3.68x	4.81%	183.55Cr
CONOCOPHILLIPS	12.48x	2.39x	5.46x	2.56%	16TCr
CANADIAN NATURAL RESOURCES LIMITED	12.45x	3.31x	6.32x	3.58%	10TCr
EOG RESOURCES, INC.	8.63x	2.63x	4.6x	2.85%	7.6TCr
OCCIDENTAL PETROLEUM CORPORATION	7.71x	2.54x	4.04x	1.7%	6.02TCr
CENOVUS ENERGY INC.	9.92x	1.43x	4.71x	1.95%	5.92TCr
DIAMONDBACK ENERGY, INC.	12.09x	3.63x	5.15x	2.17%	5.61TCr
DEVON ENERGY CORPORATION	9.46x	2.59x	5.03x	2.29%	5.58TCr
WOODSIDE ENERGY GROUP LTD	12.39x	3.44x	5.17x	5.68%	4.41TCr
EQT CORPORATION	12.74x	4.12x	6.06x	1.22%	3.39TCr
Average	10.48x	2.82x	5.02x	2.88%	6.5TCr
Weighted average by Cap.	11.05x	2.78x	5.24x	2.71%