Company Valuation: Baker Hughes Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,931 29,573 34,393 40,590 44,938 55,213 - -
Change - 41.29% 16.3% 18.02% 10.71% 22.86% - -
Enterprise Value (EV) 1 23,805 33,742 37,767 43,249 47,310 68,491 66,884 65,538
Change - 41.74% 11.93% 14.52% 9.39% 44.77% -2.35% -2.01%
P/E -89.1x -48.4x 17.9x 13.8x 17.5x 19.1x 18x 15.6x
PBR 1.47x 2.07x 2.22x 2.4x 2.36x 3.36x 2.98x 3.14x
PEG - -0x -0x 0.2x -1.4x 1.6x 3.01x 1x
Capitalization / Revenue 1.02x 1.4x 1.35x 1.46x 1.62x 1.87x 1.68x 1.59x
EV / Revenue 1.16x 1.59x 1.48x 1.55x 1.71x 2.32x 2.04x 1.89x
EV / EBITDA 8.88x 11.3x 10x 9.42x 9.81x 13.1x 10.9x 9.87x
EV / EBIT 15.1x 17.6x 14.1x 12.5x 13x 17.9x 14.3x 12.1x
EV / FCF 13x 30.2x 18.5x 19.2x 17.3x 30.1x 22.6x 17.2x
FCF Yield 7.7% 3.31% 5.41% 5.22% 5.77% 3.32% 4.43% 5.82%
Dividend per Share 2 0.72 0.73 0.78 0.84 0.92 0.9265 0.9907 1.09
Rate of return 2.99% 2.47% 2.28% 2.05% 2.02% 1.67% 1.78% 1.96%
EPS 2 -0.27 -0.61 1.91 2.98 2.6 2.918 3.092 3.562
Distribution rate -267% -120% 40.8% 28.2% 35.4% 31.8% 32% 30.6%
Net sales 1 20,536 21,156 25,506 27,829 27,733 29,575 32,823 34,728
EBITDA 1 2,681 2,981 3,763 4,591 4,825 5,239 6,151 6,640
EBIT 1 1,576 1,920 2,676 3,455 3,637 3,824 4,686 5,417
Net income 1 -219 -601 1,943 2,979 2,588 2,875 3,008 3,546
Net Debt 1 2,874 4,169 3,374 2,659 2,372 13,279 11,671 10,325
Reference price 2 24.06 29.53 34.18 41.02 45.54 55.62 55.62 55.62
Nbr of stocks (in thousands) 869,968 1,001,468 1,006,234 989,526 986,774 992,674 - -
Announcement Date 20/01/22 23/01/23 23/01/24 30/01/25 25/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.93x2.16x9.87x2.41% 72.22B
19.06x2.32x13.07x1.67% 55.21B
14.63x1.99x8.7x5.09% 27.8B
22.46x2.44x12.05x0.29% 27B
13.26x1.41x7.71x2.14% 26.56B
32x5.35x20.88x0.89% 16.75B
13.31x1.22x5.22x3.7% 9.92B
26.66x0.5x4.36x3.85% 9.38B
21.19x0.79x6.92x2.04% 6.74B
Average 20.28x 2.02x 9.87x 2.45% 27.95B
Weighted average by Cap. 19.55x 2.20x 10.71x 2.28%

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. BKR Stock
  4. BKR Stock
  5. Valuation Baker Hughes Company