Suspension of trading

Valuation ChampionX Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 15/07/2025 BST			5-day change	1st Jan Change
25.81 ^USD	-2.97%		-.--%	-5.08%

07-28	UK Competition Watchdog Appoints Monitoring Trustee for Schlumberger-ChampionX Merger	MT
07-21	USS HardTech, LLC completed the acquisition of US Synthetic Corporation from ChampionX Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	2,617	3,057	4,084	5,779	5,690	5,180
Change	-	16.85%	33.57%	41.52%	-1.55%	-8.96%
Enterprise Value (EV) ¹	3,173	3,914	4,675	6,264	6,110	5,425
Change	-	23.35%	19.45%	33.98%	-2.45%	-11.22%
P/E ratio	50.4x	-3.05x	37.4x	38.7x	18.6x	16.5x
PBR	2.53x	1.89x	2.32x	3.4x	3.33x	2.81x
PEG	-	0x	-0x	1x	0x	3.24x
Capitalization / Revenue	2.31x	1.61x	1.33x	1.52x	1.51x	1.43x
EV / Revenue	2.8x	2.06x	1.52x	1.65x	1.63x	1.49x
EV / EBITDA	13.2x	16.1x	11.1x	10.2x	8.16x	7.11x
EV / EBIT	26.4x	134x	25.3x	16.7x	11.9x	10.5x
EV / FCF	20.8x	-68.9x	15.9x	15.2x	13.9x	10.7x
FCF Yield	4.81%	-1.45%	6.3%	6.59%	7.2%	9.33%
Dividend per Share ²	-	-	-	0.3	0.34	0.38
Rate of return	-	-	-	1.03%	1.16%	1.4%
EPS ²	0.67	-5.014	0.54	0.75	1.57	1.65
Distribution rate	-	-	-	40%	21.7%	23%
Net sales ¹	1,131	1,900	3,075	3,806	3,758	3,634
EBITDA ¹	240.2	243.7	421.9	616	748.8	763
EBIT ¹	120.2	29.31	184.6	374.1	512.9	517.2
Net income ¹	52.16	-743.9	113.3	155	314.2	320.3
Net Debt ¹	556.4	856.5	591.2	484.2	420.1	244.4
Reference price ²	33.78	15.30	20.21	28.99	29.21	27.19
Nbr of stocks (in thousands)	77,460	199,833	202,070	199,360	194,800	190,524
Announcement Date	02/03/20	01/03/21	10/02/22	02/02/23	06/02/24	05/02/25

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.($)
CHAMPIONX CORPORATION	-	-	-	-	4.94B
SCHLUMBERGER LIMITED	14.42x	1.83x	7.72x	2.96%	57.46B
BAKER HUGHES COMPANY	20.48x	1.85x	10.64x	1.87%	48.55B
HALLIBURTON COMPANY	20.96x	1.34x	7.2x	2.41%	23.94B
TECHNIPFMC PLC	21.03x	1.82x	9.98x	0.43%	18.62B
MODEC, INC.	19.71x	1.63x	14.22x	1.06%	6.04B
NOV INC.	17.52x	0.74x	6.34x	2.99%	5.9B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	9.46x	-	-	3.95%	5.58B
SAIPEM S.P.A.	14.56x	0.34x	3.11x	6.39%	5.56B
WEATHERFORD INTERNATIONAL PLC	13.92x	1.24x	5.77x	1.31%	5.48B
Average	16.90x	1.35x	8.12x	2.6%	18.21B
Weighted average by Cap.	17.78x	1.65x	8.69x	2.34%