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 89,106 112,405 - -
Change - 18.49% -3.24% -22.53% 14.42% 26.15% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 129,420 124,027 123,179
Change - -0.94% -3.1% -16.93% 10.32% 16.29% -4.17% -0.68%
P/E Ratio 12x -43.7x 6.92x 212x 1,713x 8.14x 10.2x 10.9x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.85x 1.75x 1.6x
PEG - 0x -0x -2.2x -20.1x 0x -0.5x -1.87x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.5x 0.56x 0.56x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.57x 0.62x 0.62x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.83x 3.09x 3.22x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.55x 5.38x 5.84x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.78x 7.88x 9.02x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 12.8% 12.7% 11.1%
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% 4.7% 4.92% 5.11%
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 7.275 7.275 7.275
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 Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.1x0.57x2.82x4.73% 112B
12.68x1.61x7.18x2.75% 624B
19.66x1.64x9.4x0.51% 179B
10.14x0.28x4.57x7.03% 81.01B
7.62x0.69x5.82x1.55% 76.86B
8.28x0.6x5.61x1.86% 76.61B
9.15x1.77x4.69x2.8% 73.46B
8.96x0.58x6.81x2.78% 72.86B
11.62x1.36x7.49x2.06% 58.14B
7.47x0.68x3.93x4.92% 33.26B
Average 10.37x 0.98x 5.83x 3.1% 138.71B
Weighted average by Cap. 11.99x 1.26x 6.59x 2.78%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!