Company Valuation: BP PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,684 103,896 100,526 77,879 89,106 100,220 - -
Change - 18.49% -3.24% -22.53% 14.42% 12.47% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 117,236 111,842 110,995
Change - -0.94% -3.1% -16.93% 10.32% 5.34% -4.6% -0.76%
P/E 12x -43.7x 6.92x 212x 1,713x 7.26x 9.12x 9.69x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.65x 1.56x 1.42x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -1.66x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.44x 0.5x 0.5x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.52x 0.56x 0.56x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.57x 2.79x 2.9x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.13x 4.85x 5.26x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.05x 7.82x 8.81x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 14.2% 12.8% 11.3%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3422 0.3581 0.3717
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 5.28% 5.52% 5.73%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.8935 0.711 0.6695
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 38.3% 50.4% 55.5%
Net sales 1 157,739 241,392 210,130 189,185 189,335 225,779 199,459 199,682
EBITDA 1 37,147 60,362 42,964 37,246 37,272 45,691 40,138 38,293
EBIT 1 22,342 46,044 27,036 20,624 19,450 28,414 23,042 21,091
Net income 1 7,565 -2,487 15,239 381 55 13,960 10,854 9,877
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,016 11,622 10,775
Reference price 2 4.475 5.722 5.938 4.920 5.825 6.487 6.487 6.487
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,450,345 - -
Announcement Date 2/8/22 A 2/7/23 A 2/6/24 A 2/11/25 A 2/10/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.83x1.51x6.72x2.95% 583B
20.8x1.72x9.88x0.48% 191B
7.08x0.65x5.6x1.67% 71.41B
7.74x0.55x5.2x2% 71.2B
8.33x0.54x6.37x3.02% 67.02B
8.38x1.63x4.32x3.06% 66.82B
11.18x1.31x7.23x2.14% 55.55B
7.27x0.67x3.85x5.06% 32.66B
6.24x0.41x3.35x5.04% 27.95B
Average 9.87x 1.00x 5.83x 2.82% 129.67B
Weighted average by Cap. 12.07x 1.32x 6.78x 2.49%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!