Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 620.3 - -
Change - 2.07% -23.71% -19.83% -8.9% 133.86% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,234 1,219 947.7
Change - -29.33% -29.26% -19.8% 3.28% 76.47% -1.19% -22.26%
P/E 1.18x -11.7x -12x 3.21x 143x 5.63x 4.71x 8.12x
PBR - 0.99x 0.8x - 0.5x 1.38x 2.19x 5.46x
PEG - 0x 0.4x -0x -1.5x 0x 0.2x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.52x 0.36x 0.4x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.04x 0.71x 0.62x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2x 1.4x 1.31x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 3.92x 3.13x 2.22x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 15.8x 4.61x 2.68x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 6.32% 21.7% 37.4%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 3.09% 3.31% 2.84%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0592 0.0707 0.041
Distribution rate - - - - 1,072% 17.4% 15.6% 23%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,185 1,706 1,538
EBITDA 1 742.9 979.1 824.7 672.6 503.8 616.1 868.4 722.9
EBIT 1 443.2 709.2 482.6 - 394.1 314.6 389.6 426.4
Net income 1 377 -41.23 -30.83 93.77 1.562 155.7 270.9 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 613.6 598.9 327.4
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3333 0.3333 0.3333
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.($)
5.63x1.04x2x3.09% 620M
12.04x2.3x5.39x2.68% 152B
12.29x3.23x6.19x3.74% 98.65B
8.52x2.59x4.58x2.9% 74.8B
7.44x2.47x3.95x1.79% 58.34B
9.81x1.41x4.58x1.99% 57.29B
10.95x3.6x5.27x2.15% 56.7B
9.46x2.51x4.8x2.45% 52.72B
12.75x3.4x5.13x5.67% 43.94B
6.39x1.61x3.98x5.52% 35.51B
Average 9.53x 2.42x 4.59x 3.2% 63.09B
Weighted average by Cap. 10.45x 2.58x 5.05x 3.03%

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