Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 570.9 - -
Change - 2.07% -23.71% -19.83% -8.9% 115.26% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,244 1,335 948.9
Change - -29.33% -29.26% -19.8% 3.28% 77.85% 7.35% -28.92%
P/E 1.18x -11.7x -12x 3.21x 143x 5.81x 4.69x 9.25x
PBR - 0.99x 0.8x - 0.5x 1.32x 2.1x 5.24x
PEG - 0x 0.4x -0x -1.5x 0x 0.2x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.47x 0.31x 0.33x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.03x 0.71x 0.55x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.01x 1.42x 1.21x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 3.95x 3.43x 2.23x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 16x 5.05x 2.68x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 6.27% 19.8% 37.3%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 3.22% 3.46% 2.96%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.055 0.0681 0.0345
Distribution rate - - - - 1,072% 18.7% 16.2% 27.4%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,205 1,871 1,720
EBITDA 1 742.9 979.1 824.7 672.6 503.8 619 939.3 783.6
EBIT 1 443.2 709.2 482.6 - 394.1 314.6 389.6 426.4
Net income 1 377 -41.23 -30.83 93.77 1.562 155.7 270.9 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 672.6 764 378
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3195 0.3195 0.3195
Nbr of stocks (in thousands) 1,839,866 1,846,206 1,890,641 1,851,580 1,859,057 1,861,081 - -
Announcement Date 3/24/22 A 4/5/23 A 3/28/24 A 3/27/25 A 3/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.81x1.05x2.05x3.22% 595M
11.92x2.24x5.35x2.84% 145B
12.52x3.42x6.28x3.74% 98.92B
8.58x2.77x4.78x2.84% 77.59B
13.09x3.77x5.55x2.16% 55.91B
7.88x2.52x4x1.81% 55.17B
9.61x1.39x4.5x2.03% 55.5B
10.35x2.67x4.82x2.61% 51.41B
12.01x3.26x4.95x5.94% 43.24B
12.6x4.07x5.93x1.23% 33.5B
Average 10.44x 2.72x 4.82x 2.84% 61.7B
Weighted average by Cap. 11.04x 2.79x 5.20x 2.87%

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

  1. Stock Market
  2. Stocks
  3. ENQ Stock
  4. Valuation EnQuest PLC