Valuation Harbour Energy plc

Equities

Market Closed - London S.E. Other stock markets 16:35:08 09/02/2026 GMT			5-day change	1st Jan Change
227.40 ^GBX	-0.35%		-2.24%	+15.67%

02-05	Norway parliament rejects challenge to LNG plant's power supply	RE
02-05	Norway parliament rejects challenge to LNG plant's power supply	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,436	3,107	3,028	5,409	5,120	5,120	-
Change	-	-29.96%	-2.54%	78.61%	-5.34%	0%	-
Enterprise Value (EV) ¹	6,583	3,811	3,241	10,109	10,396	12,947	12,629
Change	-	-42.11%	-14.96%	211.89%	2.84%	24.54%	-2.46%
P/E ratio	41.3x	408x	98.3x	-32x	41.4x	10x	14.4x
PBR	8.88x	3.28x	2.06x	0.98x	0.81x	1.13x	1.49x
PEG	-	-4.4x	0x	0x	-0x	0x	-0.5x
Capitalization / Revenue	1.28x	0.58x	0.82x	0.88x	0.5x	0.55x	0.59x
EV / Revenue	1.89x	0.71x	0.87x	1.64x	1.02x	1.4x	1.46x
EV / EBITDA	2.71x	0.95x	1.21x	2.52x	1.51x	2.17x	2.3x
EV / EBIT	10.3x	1.5x	3.55x	6.13x	2.96x	4.43x	5.28x
EV / FCF	9.71x	1.81x	3.11x	-85.7x	8.05x	13.5x	19.2x
FCF Yield	10.3%	55.2%	32.1%	-1.17%	12.4%	7.4%	5.2%
Dividend per Share ²	0.11	0.23	0.25	0.2619	0.2691	0.2613	0.2599
Rate of return	2.29%	6.27%	6.36%	8.19%	8.66%	8.41%	8.36%
EPS ²	0.116	0.009	0.04	-0.1	0.0751	0.3109	0.2165
Distribution rate	94.8%	2,556%	625%	-262%	358%	84.1%	120%
Net sales ¹	3,479	5,390	3,715	6,158	10,169	9,237	8,631
EBITDA ¹	2,431	4,011	2,675	4,006	6,891	5,978	5,496
EBIT ¹	640.3	2,541	913	1,648	3,514	2,920	2,394
Net income ¹	101.1	8.2	32	-108	-25.92	510.1	352.7
Net Debt ¹	2,147	704	213	4,700	5,276	7,827	7,509
Reference price ²	4.793	3.668	3.931	3.197	3.108	3.108	3.108
Nbr of stocks (in thousands)	925,533	847,169	770,369	1,691,598	1,647,133	1,647,133	-
Announcement Date	17/03/22	09/03/23	07/03/24	06/03/25	-	-	-

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.($)
HARBOUR ENERGY PLC	41.36x	1.02x	1.51x	8.69%	5.12B
CNOOC LIMITED	7.81x	2.4x	3.89x	5.7%	152B
CONOCOPHILLIPS	16.99x	2.47x	5.87x	2.96%	132B
CANADIAN NATURAL RESOURCES LIMITED	15.78x	3.35x	7.25x	4.39%	81.53B
EOG RESOURCES, INC.	11.43x	2.95x	5.5x	3.65%	61.69B
DIAMONDBACK ENERGY, INC.	12.63x	4.17x	6.26x	2.39%	47.81B
OCCIDENTAL PETROLEUM CORPORATION	23.72x	2.57x	5.06x	2.03%	45.63B
EQT CORPORATION	18.65x	5.1x	7.9x	1.12%	35.44B
WOODSIDE ENERGY GROUP LTD	13.59x	3.28x	4.67x	5.62%	33.96B
DEVON ENERGY CORPORATION	10.65x	2.04x	4.62x	2.21%	27.17B
Average	17.26x	2.93x	5.25x	3.87%	62.19B
Weighted average by Cap.	14.03x	2.92x	5.46x	3.83%