Company Valuation: Harbour Energy plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 4,436 3,107 3,028 5,023 5,023 -
Change - -29.96% -2.54% 65.88% 0% -
Enterprise Value (EV) 1 6,583 3,811 3,241 11,154 10,177 10,149
Change - -42.11% -14.96% 244.12% -8.75% -0.28%
P/E ratio 41.3x 408x 98.3x 6.79x 4.72x 7.84x
PBR 8.88x 3.28x 2.06x 0.64x 0.57x 0.54x
PEG - -4.4x 0x 0x 0.1x -0.2x
Capitalization / Revenue 1.28x 0.58x 0.82x 0.82x 0.48x 0.58x
EV / Revenue 1.89x 0.71x 0.87x 1.82x 0.97x 1.17x
EV / EBITDA 2.71x 0.95x 1.21x 2.71x 1.34x 1.62x
EV / EBIT 10.3x 1.5x 3.55x 4.66x 2.45x 2.85x
EV / FCF 9.71x 1.81x 3.11x 14.6x 12.7x 25.4x
FCF Yield 10.3% 55.2% 32.1% 6.83% 7.87% 3.93%
Dividend per Share 2 0.11 0.23 0.25 0.2451 0.2774 0.2973
Rate of return 2.29% 6.27% 6.36% 8.25% 9.34% 10%
EPS 2 0.116 0.009 0.04 0.4371 0.6294 0.3786
Distribution rate 94.8% 2,556% 625% 56.1% 44.1% 78.5%
Net sales 1 3,479 5,390 3,715 6,123 10,503 8,698
EBITDA 1 2,431 4,011 2,675 4,109 7,619 6,271
EBIT 1 640.3 2,541 913 2,393 4,162 3,564
Net income 1 101.1 8.2 32 454.5 1,077 665.6
Net Debt 1 2,147 704 213 6,131 5,154 5,126
Reference price 2 4.793 3.668 3.931 2.969 2.969 2.969
Nbr of stocks (in thousands) 925,533 847,169 770,369 1,691,598 1,691,598 -
Announcement Date 17/03/22 09/03/23 07/03/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
6.54x1.79x2.67x8.58% 4.83B
12.39x2.49x5.75x3.16% 125B
5.71x1.76x2.93x7.54% 118B
10.86x2.86x5.32x2.92% 70.84B
12.87x3.08x6.48x4.83% 64B
10.36x5.46x7.8x4.53% 46.17B
16.17x4.02x6.98x1.32% 43.9B
13.63x2.57x5.04x1.82% 43.9B
194.98x7.25x11.56x1.25% 30.5B
Average 31.50x 3.47x 6.06x percentage-no-prefix 60.82B
Weighted average by Cap. 21.16x 3.09x 5.69x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. PMO Stock
  4. Valuation Harbour Energy plc