Company Valuation: TotalEnergies SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 132,408 155,681 160,143 124,528 139,934 203,204 - -
Change - 17.58% 2.87% -22.24% 12.37% 45.21% - -
Enterprise Value (EV) 1 175,613 174,675 176,363 135,458 160,149 227,875 224,635 223,846
Change - -0.53% 0.97% -23.19% 18.23% 42.29% -1.42% -0.35%
P/E 8.57x 7.98x 7.85x 8.26x 11.3x 8.42x 9.19x 9.49x
PBR 1.18x 1.39x 1.37x 1.05x 1.22x 1.59x 1.49x 1.4x
PEG - 0.2x 0.8x -0.4x -0.8x 0.1x -1.1x -3.09x
Capitalization / Revenue 0.72x 0.59x 0.73x 0.64x 0.77x 0.95x 1.03x 1.04x
EV / Revenue 0.95x 0.66x 0.81x 0.69x 0.88x 1.07x 1.14x 1.14x
EV / EBITDA 4.53x 2.44x 3.53x 3.14x 3.95x 4.44x 4.8x 5.06x
EV / EBIT 7.2x 3.46x 5.49x 5.4x 7.64x 6.15x 7.11x 7.65x
EV / FCF 9.72x 5.51x 7.68x 8.5x 15.4x 11.5x 12.4x 12.3x
FCF Yield 10.3% 18.1% 13% 11.8% 6.49% 8.73% 8.06% 8.13%
Dividend per Share 2 3.033 4.088 3.239 3.341 4.034 4.095 4.246 4.436
Rate of return 5.98% 6.52% 4.76% 6.05% 6.18% 4.48% 4.64% 4.85%
EPS 2 5.92 7.85 8.67 6.69 5.78 10.85 9.943 9.638
Distribution rate 51.2% 52.1% 37.4% 49.9% 69.8% 37.7% 42.7% 46%
Net sales 1 184,634 263,310 218,945 195,610 182,344 212,865 197,592 195,832
EBITDA 1 38,740 71,578 50,030 43,143 40,555 51,281 46,764 44,242
EBIT 1 24,397 50,522 32,150 25,062 20,959 37,070 31,575 29,269
Net income 1 16,032 20,526 21,384 15,758 13,127 23,632 20,456 19,295
Net Debt 1 43,205 18,994 16,220 10,930 20,215 24,671 21,432 20,642
Reference price 2 50.76 62.68 68.09 55.25 65.27 91.42 91.42 91.42
Nbr of stocks (in thousands) 2,608,696 2,483,722 2,351,973 2,253,733 2,143,949 2,222,679 - -
Announcement Date 2/10/22 A 2/8/23 A 2/7/24 A 2/5/25 A 2/11/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.42x1.07x4.44x4.48% 203B
13.69x3.46x6.6x5.32% 1,684B
13.93x1.93x6.27x3.33% 420B
8.48x0.6x3.9x6.14% 298B
8.67x0.98x4.31x3.25% 276B
6.15x1.72x2.74x7.18% 154B
4.14x1.64x3.1x7.27% 132B
8.36x0.9x2.19x3.52% 106B
8.69x0.81x4.05x4.68% 81.18B
Average 8.95x 1.46x 4.18x 5.02% 372.66B
Weighted average by Cap. 11.52x 2.37x 5.48x 5.01%

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. TTE Stock
  4. Valuation TotalEnergies SE
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!