Valuation Repsol S.A.

Stocks

Market Closed - BME Other stock markets 09:05:04 10/07/2026 pm IST			After hours 01:09:30 am
23.12 ^EUR	-0.47%		23.16	+0.17%

12:47pm	The IBEX 35 opens with a modest rebound, but keeps a bearish weekly bias	RE
09/07	Spain's High Court orders BBVA to stand trial in spying case	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,517	20,454	17,174	13,764	17,638	25,671	-	-
Change	-	31.82%	-16.04%	-19.86%	28.15%	45.55%	-	-
Enterprise Value (EV) ¹	21,279	22,710	19,270	18,772	23,515	29,734	29,152	28,536
Change	-	6.72%	-15.15%	-2.58%	25.27%	26.45%	-1.96%	-2.11%
P/E	6.36x	5.02x	5.47x	8.17x	9.83x	6.22x	7.22x	7.12x
PBR	0.71x	0.78x	0.62x	0.51x	0.72x	0.89x	0.81x	0.75x
PEG	-	0.1x	-0.3x	-0.2x	0.7x	0x	-0.5x	4.82x
Capitalization / Revenue	0.31x	0.27x	0.29x	0.24x	0.31x	0.35x	0.4x	0.41x
EV / Revenue	0.43x	0.3x	0.33x	0.33x	0.41x	0.4x	0.46x	0.46x
EV / EBITDA	3.01x	1.66x	1.95x	2.33x	3.06x	3.32x	3.8x	3.83x
EV / EBIT	4.87x	2.13x	2.66x	3.64x	5x	4.67x	5.7x	5.91x
EV / FCF	7.67x	4.36x	13.5x	-35.9x	10.7x	8.48x	9.74x	10.1x
FCF Yield	13%	22.9%	7.42%	-2.79%	9.32%	11.8%	10.3%	9.89%
Dividend per Share ²	0.63	0.7	0.9	0.975	0.975	1.097	1.163	1.238
Rate of return	6.04%	4.71%	6.69%	8.34%	6.12%	4.72%	5.01%	5.33%
EPS ²	1.64	2.96	2.46	1.43	1.62	3.735	3.215	3.263
Distribution rate	38.4%	23.6%	36.6%	68.2%	60.2%	29.4%	36.2%	37.9%
Net sales ¹	49,480	74,828	58,538	56,713	57,218	73,528	63,577	62,314
EBITDA ¹	7,071	13,710	9,864	8,060	7,678	8,962	7,679	7,444
EBIT ¹	4,372	10,648	7,250	5,155	4,704	6,368	5,114	4,825
Net income ¹	2,499	4,251	3,168	1,756	1,899	4,071	3,265	3,169
Net Debt ¹	5,762	2,256	2,096	5,008	5,877	4,063	3,481	2,865
Reference price ²	10.44	14.85	13.45	11.69	15.92	23.23	23.23	23.23
Nbr of stocks (in thousands)	14,86,902	13,77,396	12,76,860	11,77,396	11,07,562	11,05,099	-	-
Announcement Date	17/02/22	16/02/23	22/02/24	20/02/25	19/02/26	-	-	-

¹EUR in Million²EUR

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.($)
REPSOL S.A.	6.22x	0.41x	3.33x	4.72%	2.93TCr
EXXONMOBIL HOLDINGS CORPORATION	11.8x	1.49x	6.5x	3.02%	57TCr
RELIANCE INDUSTRIES LTD	20.05x	1.65x	9.48x	0.5%	18TCr
BP PLC	7.38x	0.53x	2.61x	5.3%	9.97TCr
VALERO ENERGY CORPORATION	9.01x	0.66x	5.96x	1.72%	8.35TCr
MARATHON PETROLEUM CORPORATION	7.84x	0.73x	5.93x	1.43%	8.27TCr
PHILLIPS 66	9.42x	0.61x	6.99x	2.66%	7.61TCr
SUNCOR ENERGY INC.	8.96x	1.69x	4.44x	2.93%	6.92TCr
IMPERIAL OIL LIMITED	12.44x	1.43x	7.66x	2.02%	5.81TCr
OIL AND NATURAL GAS CORPORATION LIMITED	7.23x	0.66x	3.83x	5.09%	3.21TCr
Average	10.03x	0.99x	5.67x	2.94%	12.82TCr
Weighted average by Cap.	11.68x	1.24x	6.38x	2.67%