Company Valuation: BP PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,684 103,896 100,526 77,879 89,106 100,220 - -
Change - 18.49% -3.24% -22.53% 14.42% 12.47% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 117,236 111,842 110,995
Change - -0.94% -3.1% -16.93% 10.32% 5.34% -4.6% -0.76%
P/E 12x -43.7x 6.92x 212x 1,713x 7.26x 9.12x 9.69x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.65x 1.56x 1.42x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -1.66x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.44x 0.5x 0.5x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.52x 0.56x 0.56x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.57x 2.79x 2.9x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.13x 4.85x 5.26x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.05x 7.82x 8.81x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 14.2% 12.8% 11.3%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3422 0.3581 0.3717
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 5.28% 5.52% 5.73%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.8935 0.711 0.6695
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 38.3% 50.4% 55.5%
Net sales 1 157,739 241,392 210,130 189,185 189,335 225,779 199,459 199,682
EBITDA 1 37,147 60,362 42,964 37,246 37,272 45,691 40,138 38,293
EBIT 1 22,342 46,044 27,036 20,624 19,450 28,414 23,042 21,091
Net income 1 7,565 -2,487 15,239 381 55 13,960 10,854 9,877
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,016 11,622 10,775
Reference price 2 4.475 5.722 5.938 4.920 5.825 6.487 6.487 6.487
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,450,345 - -
Announcement Date 08/02/22 07/02/23 06/02/24 11/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.58x1.48x6.59x3.01% 571B
20.73x1.71x9.85x0.49% 191B
10.01x0.28x4.52x6.99% 80.25B
7.04x0.65x5.57x1.68% 70.91B
7.63x0.55x5.13x2.03% 70.17B
8.28x0.54x6.34x3.03% 66.61B
8.26x1.6x4.26x3.11% 65.31B
11.04x1.29x7.14x2.16% 54.46B
7.27x0.67x3.85x5.05% 32.74B
Average 10.20x 0.97x 5.92x 3.06% 133.59B
Weighted average by Cap. 11.92x 1.26x 6.63x 2.76%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!