Company Valuation: Evolution Petroleum Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 180.4 263.2 172.2 157.6 128.9 144 - -
Change - 45.92% -34.57% -8.47% -18.24% 11.75% - -
Enterprise Value (EV) 1 193.3 252.1 205.2 192.6 179.2 197.6 144 144
Change - 30.42% -18.6% -6.16% -6.94% 10.25% -27.13% 0%
P/E 5.69x 7.76x 43.9x 157x -46x - - -
PBR - - - - - - - -
PEG - 0.93x -0.5x -2.1x 0x - - -
Capitalization / Revenue 1.66x 2.05x 2x 1.84x 1.49x 1.61x 1.65x 1.59x
EV / Revenue 1.77x 1.96x 2.39x 2.24x 2.08x 2.2x 1.65x 1.59x
EV / EBITDA 3.66x 4.2x 6.83x 6.46x 7.19x 6.37x 4.41x 4.2x
EV / EBIT 4.26x 5.59x 26x 46.1x 51.5x 16.2x 14.8x -
EV / FCF 3.8x 5.69x 17.3x 9.43x 12.7x 10x - -
FCF Yield 26.3% 17.6% 5.76% 10.6% 7.88% 9.97% - -
Dividend per Share 2 - - - - - 0.48 - -
Rate of return - - - - - 13.6% - -
EPS 2 0.96 1.04 0.12 0.03 -0.08 - - -
Distribution rate - - - - - - - -
Net sales 1 108.9 128.5 85.88 85.84 86.34 89.62 87.1 90.6
EBITDA 1 52.77 60.08 30.05 29.81 24.92 31.02 32.65 34.3
EBIT 1 45.38 45.11 7.906 4.175 3.48 12.2 9.7 -
Net income 1 32.63 35.22 4.08 1.473 -2.429 3.5 3.6 -
Net Debt 1 12.97 -11.03 33.05 34.99 50.36 53.6 - -
Reference price 2 5.460 8.070 5.270 4.700 3.680 3.520 3.520 3.520
Nbr of stocks (in thousands) 33,032 32,610 32,672 33,531 35,014 39,449 - -
Announcement Date 9/13/22 A 9/12/23 A 9/10/24 A 9/16/25 A 9/15/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.2x6.37x13.15% 144M
12.52x2.55x5.5x2.34% 173B
12.42x3.41x6.46x3.32% 110B
8.6x2.74x4.61x2.65% 81.39B
16.52x3.84x10.18x5.66% 66B
6.61x2.39x3.71x1.74% 60.41B
14.4x1.95x10.13x4.68% 57.96B
7.44x1.32x4.12x2.03% 56.7B
9.06x3.37x4.59x2.27% 53.86B
8.77x2.44x4.72x2.33% 54.76B
Average 10.70x 2.62x 6.04x 4.02% 71.51B
Weighted average by Cap. 11.13x 2.72x 5.97x 2.94%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Evolution Petroleum Corporation

Historical PBR trend

Valuation ratios - PBR - Evolution Petroleum Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Evolution Petroleum Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Evolution Petroleum Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Evolution Petroleum Corporation
  1. Stock Market
  2. Stocks
  3. EPM Stock
  4. Valuation Evolution Petroleum Corporation