Valuation BP PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:11 13/09/2024 BST			5-day change	1st Jan Change
404.20 ^GBX	+0.30%		-0.37%	-13.29%

09-12	BP, Iberdrola Approve Construction of Green Hydrogen Plant in Spain	MT
09-12	BP, Iberdrola form green hydrogen JV for decarbonisation	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	125,711	70,166	87,684	103,896	100,526	84,925	-	-
Change	-	-44.18%	24.97%	18.49%	-3.24%	-15.52%	-	-
Enterprise Value (EV) ¹	180,685	120,981	126,510	125,318	121,438	113,508	113,088	113,884
Change	-	-33.04%	4.57%	-0.94%	-3.1%	-6.53%	-0.37%	0.7%
P/E ratio	31.7x	-3.46x	12x	-43.7x	6.92x	9.22x	6.55x	5.97x
PBR	1.28x	0.99x	1.2x	1.61x	1.42x	1.27x	1.21x	1.12x
PEG	-	0x	-0x	0x	-0x	-0.3x	0.2x	0.61x
Capitalization / Revenue	0.45x	0.39x	0.56x	0.43x	0.48x	0.42x	0.44x	0.44x
EV / Revenue	0.65x	0.67x	0.8x	0.52x	0.58x	0.56x	0.58x	0.59x
EV / EBITDA	4.94x	10x	3.41x	2.08x	2.83x	2.89x	2.77x	2.8x
EV / EBIT	9.62x	-42.5x	5.66x	2.72x	4.49x	4.88x	4.5x	4.53x
EV / FCF	17.5x	-840x	9.94x	5.09x	6.84x	9.05x	8.08x	8.26x
FCF Yield	5.73%	-0.12%	10.1%	19.6%	14.6%	11%	12.4%	12.1%
Dividend per Share ²	0.41	0.315	0.2163	0.2408	0.2842	0.311	0.3331	0.3501
Rate of return	6.56%	9.05%	4.83%	4.21%	4.79%	5.85%	6.27%	6.59%
EPS ²	0.1973	-1.004	0.3733	-0.131	0.8585	0.5761	0.8116	0.8904
Distribution rate	208%	-31.4%	57.9%	-184%	33.1%	54%	41%	39.3%
Net sales ¹	278,397	180,366	157,739	241,392	210,130	201,449	194,407	191,687
EBITDA ¹	36,571	12,041	37,147	60,362	42,964	39,277	40,900	40,672
EBIT ¹	18,791	-2,848	22,342	46,044	27,036	23,254	25,125	25,122
Net income ¹	4,026	-20,305	7,565	-2,487	15,239	9,106	12,418	12,501
Net Debt ¹	54,974	50,815	38,826	21,422	20,912	28,583	28,163	28,958
Reference price ²	6.246	3.479	4.475	5.722	5.938	5.313	5.313	5.313
Nbr of stocks (in thousands)	20,126,809	20,169,694	19,593,397	18,157,212	16,930,452	15,985,130	-	-
Announcement Date	04/02/20	02/02/21	08/02/22	07/02/23	06/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BP PLC	9.22x	0.56x	2.89x	+5.85%	84.93B
RELIANCE INDUSTRIES LTD	25.19x	2.23x	12.32x	+0.34%	238B
CHINA PETROLEUM & CHEMICAL CORPORATION	7.06x	0.32x	5.03x	+9.28%	98.52B
MARATHON PETROLEUM CORPORATION	14.23x	0.57x	6.62x	+2.05%	54.75B
PHILLIPS 66	13.98x	0.49x	8.39x	+3.53%	53.03B
VALERO ENERGY CORPORATION	12.23x	0.36x	6.07x	+3.17%	43.01B
IMPERIAL OIL LIMITED	9.76x	0.92x	5.96x	+2.66%	35.02B
INDIAN OIL CORPORATION LIMITED	10.37x	0.46x	7.44x	+4.02%	28.43B
BHARAT PETROLEUM CORPORATION LIMITED	10.47x	0.42x	7.73x	+3.93%	17.7B
REPSOL S.A.	4.25x	0.32x	2.1x	+7.79%	15.48B
Average	11.68x	0.67x	6.45x	+4.26%	66.84B
Weighted average by Cap.	15.56x	1.11x	7.97x	+3.48%