Company Valuation: TechnipFMC plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,668 5,442 8,770 12,312 18,025 27,993 - -
Change - 103.97% 61.15% 40.38% 46.41% 55.3% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 27,249 26,987 26,550
Change - 86.73% 54.49% 35.49% 44.73% 56.39% -0.96% -1.62%
P/E 197x -50.8x 168x 15.2x 19.4x 23.1x 19.8x 17.7x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 7.2x 6.1x 5.61x
PEG - 0x -1x 0x 1x 0.7x 1.2x 1.5x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.6x 2.45x 2.34x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.54x 2.36x 2.21x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 12.5x 11.2x 10.2x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 15.6x 13.7x 12.3x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 19.7x 18.6x 17.3x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 5.08% 5.37% 5.78%
Dividend per Share 2 - - 0.1 0.2 0.2 0.1997 0.2105 0.2186
Rate of return - - 0.5% 0.69% 0.45% 0.28% 0.29% 0.31%
EPS 2 0.03 -0.24 0.12 1.91 2.3 3.09 3.604 4.034
Distribution rate - - 83.3% 10.5% 8.7% 6.46% 5.84% 5.42%
Net sales 1 6,404 6,700 7,824 9,083 9,933 10,746 11,430 11,988
EBITDA 1 580.4 646.5 819.6 1,351 1,824 2,176 2,414 2,598
EBIT 1 195 269.3 441.8 958.4 1,382 1,749 1,974 2,151
Net income 1 13.3 -107.2 56.2 842.9 963.9 1,254 1,386 1,494
Net Debt 1 412 309.5 115.6 -272.5 -601.9 -743.8 -1,006 -1,442
Reference price 2 5.92 12.19 20.14 28.94 44.56 71.38 71.38 71.38
Nbr of stocks (in thousands) 4,50,700 4,46,440 4,35,460 4,25,415 4,04,520 3,92,164 - -
Announcement Date 23/02/22 23/02/23 22/02/24 27/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.1x2.54x12.52x0.28% 2.8TCr
23.43x2.37x10.98x2.17% 7.98TCr
20.78x2.46x13.87x1.58% 5.86TCr
15.83x2.19x9.55x4.69% 3.02TCr
15.37x1.52x8.53x1.92% 2.95TCr
26.71x4.37x17.33x1.08% 1.37TCr
13.48x1.28x5.39x3.64% 1.04TCr
32.06x0.53x4.67x3.64% 979.98Cr
23.07x0.86x7.51x1.95% 732.56Cr
6.53x1.37x5.32x3.19% 643.04Cr
Average 20.04x 1.95x 9.57x 2.41% 2.74TCr
Weighted average by Cap. 20.81x 2.22x 10.99x 2.17%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TechnipFMC plc

Historical PBR trend

Valuation ratios - PBR - TechnipFMC plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TechnipFMC plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TechnipFMC plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - TechnipFMC plc
  1. Stock Market
  2. Stocks
  3. FTI Stock
  4. Valuation TechnipFMC plc