Valuation Maurel

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 17/07/2026 pm IST			After hours 10:07:40 pm
7.830 ^EUR	-0.25%		7.893	+0.80%

19/05	Etablissements Maurel & Prom S.A. Approves Dividend for the Year 2025, Payable on August 27, 2026	CI
28/04	Air Liquide, Nexans, AB Science... stocks to watch today in Paris

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	1,792	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	38.94%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,377	1,119	864.4
Change	-	22.85%	39.12%	-22.22%	-2.05%	24.01%	-18.74%	-22.76%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	8.87x	6.69x	6.56x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.27x	1.12x	1.11x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	0.2x	3.19x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.39x	2.29x	2.26x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	1.84x	1.43x	1.09x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.3x	2.66x	2.04x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.01x	4.2x	3.34x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	11.1x	3.5x	2.97x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	9.01%	28.6%	33.7%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.406	0.4154	0.3465
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.52%	4.63%	3.86%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.012	1.342	1.369
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	40.1%	31%	25.3%
Net sales ¹	500	676	682	808	578	748.4	782.3	793.9
EBITDA ¹	280	443	359	368	249	417.7	420	424.8
EBIT ¹	158	352	193	258	403	275	266.3	258.5
Net income ¹	121	206	210	233	410	251.9	268.4	314
Net Debt ¹	343	200	120	-34	-179	-414.6	-672.7	-927.5
Reference price ²	2.593	4.291	6.732	5.881	6.487	8.981	8.981	8.981
Nbr of stocks (in thousands)	1,96,702	1,97,616	1,98,754	1,98,610	1,98,807	1,99,530	-	-
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	8.87x	1.84x	3.3x	4.52%	179.19Cr
CONOCOPHILLIPS	10.97x	2.11x	5.1x	3%	14TCr
CANADIAN NATURAL RESOURCES LIMITED	10.99x	3.07x	5.7x	4.15%	8.92TCr
EOG RESOURCES, INC.	7.83x	2.67x	4.5x	2.98%	7.37TCr
OCCIDENTAL PETROLEUM CORPORATION	7.52x	2.52x	4x	1.88%	5.34TCr
DIAMONDBACK ENERGY, INC.	12.49x	3.5x	5.06x	2.28%	5.35TCr
CENOVUS ENERGY INC.	8.62x	1.3x	4.49x	2.24%	5.1TCr
DEVON ENERGY CORPORATION	9.79x	2.42x	4.61x	2.73%	4.96TCr
WOODSIDE ENERGY GROUP LTD	11.03x	3.11x	4.58x	6.97%	3.93TCr
ECOPETROL S.A.	5.97x	1.57x	3.66x	5.29%	3.29TCr
Average	9.41x	2.41x	4.50x	3.6%	5.82TCr
Weighted average by Cap.	9.80x	2.49x	4.80x	3.32%