Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 625.3 - -
Change - 2.07% -23.71% -19.83% -8.9% 135.77% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,489 1,314 1,039
Change - -29.33% -29.26% -19.8% 3.28% 113.03% -11.77% -20.96%
P/E 1.18x -11.7x -12x 3.21x 143x 7.12x 4.38x 6.7x
PBR - 0.99x 0.8x - 0.5x 2.21x 5.51x 5.51x
PEG - 0x 0.4x -0x -1.5x 0x 0.1x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.53x 0.36x 0.39x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.27x 0.76x 0.65x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.51x 1.47x 1.33x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 5.06x 2.97x 2.35x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 5.84x 3.78x 2.65x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 17.1% 26.5% 37.7%
Dividend per Share 2 - - - - 0.0107 0.0104 0.0124 0.0114
Rate of return - - - - 7.51% 3.1% 3.68% 3.38%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0472 0.0767 0.0502
Distribution rate - - - - 1,072% 22.1% 16.1% 22.7%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,176 1,724 1,589
EBITDA 1 742.9 979.1 824.7 672.6 503.8 594.2 891.4 781.4
EBIT 1 443.2 709.2 482.6 - 394.1 294.3 441.9 441.1
Net income 1 377 -41.23 -30.83 93.77 1.562 116.8 236.4 190.1
Net Debt 1 1,222 717.1 480.9 385.8 433.9 864.1 688.8 413.3
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3360 0.3360 0.3360
Nbr of stocks (in thousands) 1,839,866 1,846,206 1,890,641 1,851,580 1,859,057 1,861,081 - -
Announcement Date 24/03/22 05/04/23 28/03/24 27/03/25 25/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.12x1.27x2.51x3.1% 625M
12.64x2.42x5.51x2.53% 161B
12.5x3.32x6.35x3.57% 104B
8.64x2.63x4.61x2.85% 76.16B
7.69x2.54x4.01x1.7% 60.02B
9.99x1.44x4.74x1.94% 59.76B
12.01x3.62x5.13x2.19% 55.79B
9.47x2.57x4.99x2.31% 55.26B
12.25x3.4x5.11x5.74% 43.62B
12.97x4.19x6.16x1.2% 34.51B
Average 10.53x 2.74x 4.91x 2.71% 65.1B
Weighted average by Cap. 11.11x 2.78x 5.26x 2.7%

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

  1. Stock Market
  2. Stocks
  3. ENQ Stock
  4. Valuation EnQuest PLC