Valuation BP plc Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

06-26	FTSE 100 falls as OpenAI delay report knocks tech	AN
06-26	Stocks down as oil decline hits energy stocks	AN

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	95,849	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	7.57%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	112,864	107,471	106,623
Change	-	-0.94%	-3.1%	-16.93%	10.32%	1.42%	-4.78%	-0.79%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.11x	8.87x	9.27x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.58x	1.49x	1.36x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-2.16x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.42x	0.48x	0.48x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.5x	0.54x	0.53x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.49x	2.68x	2.78x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.01x	4.7x	5.06x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	6.79x	7.52x	8.47x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	14.7%	13.3%	11.8%
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%	5.52%	5.77%	5.99%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.8729	0.6995	0.6695
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	39.2%	51.2%	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	45,416	40,046	38,411
EBIT ¹	22,342	46,044	27,036	20,624	19,450	28,173	22,862	21,091
Net income ¹	7,565	-2,487	15,239	381	55	13,619	10,816	10,050
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	6.204	6.204	6.204
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

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.($)
EXXON MOBIL CORPORATION	11.66x	1.47x	6.57x	3.04%	566B
RELIANCE INDUSTRIES LTD	20.63x	1.71x	9.81x	0.48%	189B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.9x	0.27x	4.42x	7.07%	76.89B
VALERO ENERGY CORPORATION	8.25x	0.6x	5.65x	1.85%	77.02B
MARATHON PETROLEUM CORPORATION	7.13x	0.67x	5.51x	1.59%	74.17B
PHILLIPS 66	8.41x	0.56x	6.5x	2.94%	68.82B
SUNCOR ENERGY INC.	8.26x	1.56x	4.19x	3.18%	63.6B
IMPERIAL OIL LIMITED	11.15x	1.31x	7.21x	2.14%	54.83B
OIL AND NATURAL GAS CORPORATION LIMITED	6.91x	0.64x	3.71x	5.32%	31.09B
Average	10.26x	0.98x	5.95x	3.07%	133.49B
Weighted average by Cap.	11.95x	1.25x	6.64x	2.75%