Valuation Baker Hughes Company

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/06/2026 BST			5-day change	1st Jan Change
62.59 ^USD	-5.32%		-2.02%	+37.44%

06-05	US energy firms add rigs for seventh week in a row, says Baker Hughes	RE
06-05	US drillers add oil and gas rigs for seventh week in a row, says Baker Hughes	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,931	29,573	34,393	40,590	44,938	62,094	-	-
Change	-	41.29%	16.3%	18.02%	10.71%	38.18%	-	-
Enterprise Value (EV) ¹	23,805	33,742	37,767	43,249	47,310	60,936	60,207	59,292
Change	-	41.74%	11.93%	14.52%	9.39%	28.8%	-1.2%	-1.52%
P/E ratio	-89.1x	-48.4x	17.9x	13.8x	17.5x	23.2x	22.2x	19.8x
PBR	1.47x	2.07x	2.22x	2.4x	2.36x	2.97x	2.77x	2.74x
PEG	-	-0x	-0x	0.2x	-1.4x	6.15x	4.74x	1.7x
Capitalization / Revenue	1.02x	1.4x	1.35x	1.46x	1.62x	2.29x	2.15x	2.05x
EV / Revenue	1.16x	1.59x	1.48x	1.55x	1.71x	2.25x	2.08x	1.95x
EV / EBITDA	8.88x	11.3x	10x	9.42x	9.81x	12.7x	11.1x	9.97x
EV / EBIT	15.1x	17.6x	14.1x	12.5x	13x	17.5x	14.4x	12.4x
EV / FCF	13x	30.2x	18.5x	19.2x	17.3x	25.4x	21.9x	18.5x
FCF Yield	7.7%	3.31%	5.41%	5.22%	5.77%	3.94%	4.56%	5.41%
Dividend per Share ²	0.72	0.73	0.78	0.84	0.92	0.9364	0.9849	1.081
Rate of return	2.99%	2.47%	2.28%	2.05%	2.02%	1.5%	1.57%	1.73%
EPS ²	-0.27	-0.61	1.91	2.98	2.6	2.698	2.824	3.16
Distribution rate	-267%	-120%	40.8%	28.2%	35.4%	34.7%	34.9%	34.2%
Net sales ¹	20,536	21,156	25,506	27,829	27,733	27,125	28,948	30,338
EBITDA ¹	2,681	2,981	3,763	4,591	4,825	4,800	5,413	5,948
EBIT ¹	1,576	1,920	2,676	3,455	3,637	3,481	4,174	4,762
Net income ¹	-219	-601	1,943	2,979	2,588	2,603	2,667	3,116
Net Debt ¹	2,874	4,169	3,374	2,659	2,372	-1,158	-1,887	-2,802
Reference price ²	24.06	29.53	34.18	41.02	45.54	62.59	62.59	62.59
Nbr of stocks (in thousands)	869,968	1,001,468	1,006,234	989,526	986,774	992,069	-	-
Announcement Date	20/01/22	23/01/23	23/01/24	30/01/25	25/01/26	-	-	-

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.($)
BAKER HUGHES COMPANY	23.2x	2.25x	12.69x	1.5%	62.09B
SLB N.V.	20.97x	2.44x	11x	2.14%	82.03B
HALLIBURTON COMPANY	16.74x	1.68x	9.15x	1.75%	32.73B
TECHNIPFMC PLC	22.78x	2.42x	12.03x	0.3%	26.64B
SAIPEM SPA	19.6x	0.53x	4.22x	3.65%	9.87B
NOV INC.	25.49x	0.86x	8.18x	1.81%	7.23B
WEATHERFORD INTERNATIONAL PLC	16.53x	1.52x	7.18x	1.12%	6.99B
KODIAK GAS SERVICES, INC.	31.87x	6.07x	10.99x	3.08%	6.47B
SBM OFFSHORE N.V.	7.97x	1.48x	5.56x	3.27%	6.61B
VALLOUREC	14.63x	1.41x	6.56x	5.97%	6.45B
Average	19.98x	2.07x	8.76x	2.46%	24.71B
Weighted average by Cap.	20.89x	2.18x	10.57x	1.91%