Company Valuation: BP PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 70,166 87,684 103,896 100,526 77,879 99,137 99,137 -
Change - 24.97% 18.49% -3.24% -22.53% 27.3% 0% -
Enterprise Value (EV) 1 120,981 126,510 125,318 121,438 100,876 111,288 123,207 119,770
Change - 4.57% -0.94% -3.1% -16.93% 10.32% -7.01% -2.79%
P/E ratio -3.46x 12x -43.7x 6.92x 212x 1,713x 14.4x 12.6x
PBR 0.99x 1.2x 1.61x 1.42x 1.32x 1.69x 1.77x 1.75x
PEG - -0x 0x -0x -2.2x -20.1x -6.79x 0.9x
Capitalization / Revenue 0.39x 0.56x 0.43x 0.48x 0.41x 0.47x 0.56x 0.56x
EV / Revenue 0.67x 0.8x 0.52x 0.58x 0.53x 0.59x 0.69x 0.67x
EV / EBITDA 10x 3.41x 2.08x 2.83x 2.71x 2.99x 3.55x 3.37x
EV / EBIT -42.5x 5.66x 2.72x 4.49x 4.89x 5.72x 7.01x 6.49x
EV / FCF -840x 9.94x 5.09x 6.84x 8.41x 11.2x 11.5x 11x
FCF Yield -0.12% 10.1% 19.6% 14.6% 11.9% 8.95% 8.72% 9.11%
Dividend per Share 2 0.315 0.2163 0.2408 0.2842 0.3127 0.3296 0.3403 0.3555
Rate of return 9.05% 4.83% 4.21% 4.79% 6.36% 5.66% 5.28% 5.51%
EPS 2 -1.004 0.3733 -0.131 0.8585 0.0232 0.0034 0.4466 0.5115
Distribution rate -31.4% 57.9% -184% 33.1% 1,348% 9,694% 76.2% 69.5%
Net sales 1 180,366 157,739 241,392 210,130 189,185 189,335 177,989 178,087
EBITDA 1 12,041 37,147 60,362 42,964 37,246 37,272 34,682 35,493
EBIT 1 -2,848 22,342 46,044 27,036 20,624 19,450 17,581 18,460
Net income 1 -20,305 7,565 -2,487 15,239 381 55 6,962 7,455
Net Debt 1 50,815 38,826 21,422 20,912 22,997 22,182 24,071 20,633
Reference price 2 3.479 4.475 5.722 5.938 4.920 6.450 6.450 6.450
Nbr of stocks (in thousands) 20,169,694 19,593,397 18,157,212 16,930,452 15,828,940 15,369,512 15,369,512 -
Announcement Date 02/02/21 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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.14x0.71x3.62x5.09% 99.14B
22.6x2.06x9.7x2.57% 650B
23.78x2.19x11.98x0.41% 219B
15.29x0.38x6.23x4.64% 109B
16.44x1.97x6.22x3.05% 66.45B
27.28x0.64x10.52x2.94% 65.07B
29.21x0.56x9.33x2.21% 62.2B
19.02x0.69x8.06x1.78% 61.55B
20.89x1.65x10.81x1.74% 57.73B
8.42x0.73x4.23x4.3% 38.07B
Average 19.71x 1.16x 8.07x 2.87% 142.8B
Weighted average by Cap. 21.25x 1.61x 9.05x 2.57%

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