Company Valuation: SLB N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 42,009 75,806 74,327 54,142 57,337 79,476 - -
Change - 80.45% -1.95% -27.16% 5.9% 38.61% - -
Enterprise Value (EV) 1 53,065 85,138 82,303 61,547 64,761 86,950 85,875 84,272
Change - 60.44% -3.33% -25.22% 5.22% 34.26% -1.24% -1.87%
P/E 22.7x 22.4x 17.9x 12.3x 16.3x 21.8x 16.5x 14.2x
PBR 2.79x 4.29x 3.48x 2.46x 2.02x 3.02x 2.95x 2.82x
PEG - 0.3x 0.8x 1.79x -0.7x 4.68x 0.5x 0.8x
Capitalization / Revenue 1.83x 2.7x 2.24x 1.49x 1.61x 2.15x 2x 1.88x
EV / Revenue 2.31x 3.03x 2.48x 1.7x 1.81x 2.35x 2.16x 2x
EV / EBITDA 10.8x 13.1x 10.2x 6.79x 7.65x 10.7x 9.18x 8.27x
EV / EBIT 19x 19.5x 14.2x 9.36x 11.1x 16.6x 13.3x 11.5x
EV / FCF 17.7x 60x 20.4x 15.4x 15.7x 19.4x 16.6x 13.7x
FCF Yield 5.65% 1.67% 4.91% 6.48% 6.35% 5.16% 6.03% 7.3%
Dividend per Share 2 0.5 0.725 1.025 1.1 1.14 1.174 1.23 1.315
Rate of return 1.67% 1.36% 1.97% 2.87% 2.97% 2.19% 2.3% 2.46%
EPS 2 1.32 2.39 2.91 3.11 2.35 2.46 3.237 3.783
Distribution rate 37.9% 30.3% 35.2% 35.4% 48.5% 47.7% 38% 34.8%
Net sales 1 22,929 28,091 33,135 36,289 35,708 37,023 39,827 42,172
EBITDA 1 4,912 6,521 8,106 9,070 8,463 8,107 9,355 10,195
EBIT 1 2,792 4,374 5,794 6,577 5,815 5,224 6,474 7,352
Net income 1 1,881 3,441 4,203 4,461 3,374 3,707 4,758 5,444
Net Debt 1 11,056 9,332 7,976 7,405 7,424 7,474 6,400 4,796
Reference price 2 29.95 53.46 52.04 38.34 38.38 53.55 53.55 53.55
Nbr of stocks (in thousands) 1,402,633 1,417,994 1,428,270 1,412,154 1,493,924 1,484,143 - -
Announcement Date 1/21/22 A 1/20/23 A 1/19/24 A 1/17/25 A 1/23/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.63x2.33x10.66x2.21% 78.97B
21.41x2.67x14.75x1.43% 63.97B
25.55x2.79x13.78x0.26% 30.7B
14.49x1.5x8.22x1.98% 28.88B
27.47x0.54x4.66x3.63% 10.22B
24.01x0.88x7.73x1.91% 7.48B
7.53x1.49x6.06x3.02% 6.92B
31.43x6.01x10.86x3.18% 6.36B
17.24x1.46x6.87x1.2% 6.6B
Average 21.20x 2.19x 9.29x 2.09% 26.68B
Weighted average by Cap. 21.27x 2.31x 11.28x 1.79%

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