Valuation BP PLC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:09:52 30/07/2026 BST			Pre-market 06:30:22
37.70 ^EUR	+1.07%		38.45	+1.99%

06:54am	BP to cut 700 "non-frontline" jobs to flatten structure - FT	AN
04:12am	PRESS DIGEST-Financial Times - July 31	RE

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	112,763	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	26.55%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	129,802	124,321	121,441
Change	-	-0.94%	-3.1%	-16.93%	10.32%	16.64%	-4.22%	-2.32%
P/E	12x	-43.7x	6.92x	212x	1,713x	8.14x	10.4x	10.8x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.86x	1.79x	1.65x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.5x	-3.12x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.54x	0.58x	0.58x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.62x	0.64x	0.62x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.82x	3.15x	3.21x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.6x	5.66x	5.93x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.7x	9.2x	10.1x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13%	10.9%	9.95%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3423	0.3582	0.3719
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.69%	4.91%	5.1%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	0.897	0.7001	0.6759
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	38.2%	51.2%	55%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	209,501	194,004	195,273
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	45,983	39,507	37,864
EBIT ¹	22,342	46,044	27,036	20,624	19,450	28,225	21,959	20,490
Net income ¹	7,565	-2,487	15,239	381	55	14,654	10,739	10,096
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	17,039	11,558	8,678
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.298	7.298	7.298
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,450,744	-	-
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	13.82x	1.73x	7.27x	2.64%	651B
RELIANCE INDUSTRIES LTD	20.07x	1.66x	9.69x	0.46%	183B
MARATHON PETROLEUM CORPORATION	7.39x	0.78x	5.53x	1.29%	91.69B
VALERO ENERGY CORPORATION	8.87x	0.66x	5.25x	1.55%	92.56B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.67x	0.31x	4.95x	6.33%	89.11B
PHILLIPS 66	9.22x	0.65x	6.91x	2.4%	84.44B
SUNCOR ENERGY INC.	10.17x	1.95x	4.99x	2.59%	78.81B
IMPERIAL OIL LIMITED	13.93x	1.54x	8.34x	1.9%	62.41B
REPSOL S.A.	5.89x	0.45x	3.17x	4.15%	33.28B
Average	11.11x	1.08x	6.23x	2.59%	151.79B
Weighted average by Cap.	13.00x	1.40x	6.98x	2.41%