Valuation BP PLC Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:16:57 25/08/2026 BST			5-day change	1st Jan Change
37.35 ^EUR	-1.45%		+1.63%	+27.74%

07:01am	BP plc : Jefferies sticks Neutral	ZD
08-24	FTSE 100 outperforms as oil price heads lower	AN

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	112,510	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	26.26%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	129,115	122,891	121,859
Change	-	-0.94%	-3.1%	-16.93%	10.32%	16.02%	-4.82%	-0.84%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.42x	10.3x	10.7x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.86x	1.79x	1.74x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-3.28x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.51x	0.57x	0.57x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.59x	0.62x	0.61x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.72x	3.08x	3.22x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.21x	5.43x	5.94x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.11x	8.74x	10.3x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	14.1%	11.4%	9.66%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.356	0.3708
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.68%	4.89%	5.09%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.9811	0.705	0.682
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	34.8%	50.5%	54.4%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	220,401	198,944	198,701
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	47,492	39,845	37,792
EBIT ¹	22,342	46,044	27,036	20,624	19,450	30,633	22,611	20,530
Net income ¹	7,565	-2,487	15,239	381	55	14,273	10,912	10,373
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	16,605	10,381	9,349
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.281	7.281	7.281
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,452,017	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	11/02/25	10/02/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	14.33x	1.71x	7.37x	2.53%	675B
RELIANCE INDUSTRIES LTD	20.4x	1.68x	9.78x	0.45%	185B
BP PLC	7.42x	0.59x	2.72x	4.68%	113B
MARATHON PETROLEUM CORPORATION	7.18x	0.77x	5.12x	1.13%	102B
VALERO ENERGY CORPORATION	8.46x	0.68x	5.27x	1.4%	99.62B
PHILLIPS 66	9.18x	0.66x	6.77x	2.1%	96.55B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.3x	0.37x	5.92x	6.28%	91.06B
SUNCOR ENERGY INC.	9.43x	1.84x	4.75x	2.59%	78.89B
IMPERIAL OIL LIMITED	12.76x	1.51x	8.38x	1.8%	66.36B
Average	11.16x	1.09x	6.23x	2.55%	167.39B
Weighted average by Cap.	12.85x	1.34x	6.81x	2.44%