Valuation Maurel

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 12/06/2026 +03			5-day change	1st Jan Change
9.010 ^EUR	-3.22%		-1.42%	+63.08%

05-19	Etablissements Maurel & Prom S.A. Approves Dividend for the Year 2025, Payable on August 27, 2026	CI
04-28	Air Liquide, Nexans, AB Science... stocks to watch today in Paris

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	2,081	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	61.4%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,667	1,409	1,154
Change	-	22.85%	39.12%	-22.22%	-2.05%	50.08%	-15.48%	-18.08%
P/E Ratio	4.25x	4.17x	6.41x	5.03x	3.16x	10.3x	7.77x	7.62x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.47x	1.3x	1.29x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	0.2x	3.7x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.78x	2.66x	2.62x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.23x	1.8x	1.45x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.99x	3.35x	2.72x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	6.06x	5.29x	4.46x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.4x	4.41x	3.96x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.45%	22.7%	25.3%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.406	0.4154	0.3465
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	3.89%	3.98%	3.32%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.012	1.342	1.369
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	40.1%	31%	25.3%
Net sales ¹	500	676	682	808	578	748.4	782.3	793.9
EBITDA ¹	280	443	359	368	249	417.7	420	424.8
EBIT ¹	158	352	193	258	403	275	266.3	258.5
Net income ¹	121	206	210	233	410	251.9	268.4	314
Net Debt ¹	343	200	120	-34	-179	-414.6	-672.7	-927.5
Reference price ²	2.59	4.29	6.73	5.88	6.49	10.43	10.43	10.43
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,530	-	-
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	10.6x	2.31x	4.13x	3.78%	2.14B
CNOOC LIMITED	5.97x	1.72x	2.76x	7.61%	155B
CONOCOPHILLIPS	11.47x	2.16x	4.96x	2.93%	141B
CANADIAN NATURAL RESOURCES LIMITED	11.37x	3.17x	6x	3.93%	94.36B
EOG RESOURCES, INC.	7.73x	2.61x	4.3x	3.03%	72.72B
OCCIDENTAL PETROLEUM CORPORATION	7.35x	2.46x	3.97x	1.85%	55.17B
DIAMONDBACK ENERGY, INC.	11.49x	3.46x	4.83x	2.26%	53.9B
DEVON ENERGY CORPORATION	8.76x	2.34x	4.57x	2.64%	51.45B
CENOVUS ENERGY INC.	8.83x	1.35x	4.59x	2.15%	53.17B
WOODSIDE ENERGY GROUP LTD	11.23x	3.14x	4.6x	7.12%	41.92B
Average	9.48x	2.47x	4.47x	3.73%	72.08B
Weighted average by Cap.	9.18x	2.37x	4.39x	4.12%