Valuation Maurel

Stocks

Market Closed - Euronext Paris 19:55:00 28/10/2026 +03			5-day change	1st Jan Change
8.090 ^EUR	-0.25%		-0.61%	+46.43%

10-22	Etablissements Maurel & Prom S.A. Reports Production Results for the Third Quarter and Nine Months Ended 30 September 2026	CI
10-22	Etablissements Maurel & Prom S.A. Reports Consolidates Sales Results for the Third Quarter and Nine Months Ended 30 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,800	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	39.6%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,458	1,221	1,086
Change	-	22.85%	39.12%	-22.22%	-2.05%	31.32%	-16.3%	-11.01%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	6.29x	7.05x	7.09x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.16x	1.08x	1.01x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.7x	-12.27x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.51x	2.46x	2.52x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.04x	1.67x	1.52x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.68x	3.19x	3.13x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.05x	4.94x	5.05x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13x	4.17x	5.05x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.7%	24%	19.8%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.4802	0.3957	0.3394
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	5.33%	4.39%	3.76%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.433	1.279	1.272
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	33.5%	30.9%	26.7%
Net sales ¹	500	676	682	808	578	716	731.1	715
EBITDA ¹	280	443	359	368	249	395.8	382.1	346.9
EBIT ¹	158	352	193	258	403	288.8	247.3	215.2
Net income ¹	121	206	210	233	410	289.8	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-341.9	-579.6	-713.9
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.017	9.017	9.017
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,665	-	-
Announcement Date	3/18/22 A	3/14/23 A	3/1/24 A	3/6/25 A	3/12/26 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.($)
MAUREL	6.31x	2.04x	3.69x	5.31%	1.8B
CONOCOPHILLIPS	12.9x	2.6x	5.62x	2.28%	178B
CANADIAN NATURAL RESOURCES LIMITED	12.59x	3.44x	6.53x	3.27%	111B
EOG RESOURCES, INC.	8.92x	2.9x	4.79x	2.55%	84.5B
ADNOC GAS PLC	16.52x	3.84x	10.18x	5.66%	65.99B
OCCIDENTAL PETROLEUM CORPORATION	6.86x	2.47x	3.84x	1.67%	62.71B
CENOVUS ENERGY INC.	7.78x	1.36x	4.25x	1.96%	58.4B
ONEOK, INC.	16.43x	2.04x	10.46x	4.49%	60.53B
DEVON ENERGY CORPORATION	9.43x	2.61x	5.07x	2.17%	58.91B
DIAMONDBACK ENERGY, INC.	10.66x	3.36x	4.79x	2.12%	57.26B
Average	10.84x	2.67x	5.92x	3.15%	73.93B
Weighted average by Cap.	11.63x	2.78x	6.09x	2.85%