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 89,106 131,983 - -
Change - 18.49% -3.24% -22.53% 14.42% 48.12% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 144,561 139,062 137,572
Change - -0.94% -3.1% -16.93% 10.32% 29.9% -3.8% -1.07%
P/E 12x -43.7x 6.92x 212x 1,713x 7.47x 10x 12x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 2.07x 1.9x 1.82x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -0.7x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.58x 0.62x 0.65x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.64x 0.65x 0.68x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.71x 3.16x 3.57x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 3.91x 5.22x 6.52x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 6.36x 7.82x 10.7x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 15.7% 12.8% 9.36%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3408 0.3554 0.3711
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 3.99% 4.16% 4.35%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 1.143 0.8529 0.7134
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 29.8% 41.7% 52%
Net sales 1 157,739 241,392 210,130 189,185 189,335 227,180 213,708 201,774
EBITDA 1 37,147 60,362 42,964 37,246 37,272 53,346 43,992 38,493
EBIT 1 22,342 46,044 27,036 20,624 19,450 36,971 26,621 21,090
Net income 1 7,565 -2,487 15,239 381 55 18,255 13,774 10,702
Net Debt 1 38,826 21,422 20,912 22,997 22,182 12,578 7,079 5,589
Reference price 2 4.475 5.722 5.938 4.920 5.825 8.541 8.541 8.541
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,453,512 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.12x1.8x7.47x2.27% 753B
18.45x1.53x8.98x0.49% 170B
7.47x0.64x2.71x3.99% 132B
6.96x0.87x4.92x0.89% 128B
7.6x0.74x4.65x1.15% 121B
8.62x0.74x6.35x1.8% 113B
8.85x2.02x4.94x2.17% 92.97B
10.53x0.33x5.03x6.73% 91.62B
11.94x1.52x7.74x1.82% 65.25B
Average 10.50x 1.13x 5.87x 2.37% 185.21B
Weighted average by Cap. 12.06x 1.38x 6.51x 2.23%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BP PLC

Historical PBR trend

Valuation ratios - PBR - BP PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BP PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BP PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - BP PLC