Valuation Maurel

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 19/06/2026 BST			5-day change	1st Jan Change
8.065 ^EUR	+1.57%		-10.49%	+45.97%

05-19	Etablissements Maurel & Prom S.A. Approves Dividend for the Year 2025, Payable on August 27, 2026	CI
04-28	Air Liquide, Nexans, AB Science... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,846	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	43.11%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,431	1,173	918.2
Change	-	22.85%	39.12%	-22.22%	-2.05%	28.84%	-18.04%	-21.72%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	9.14x	6.89x	6.75x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.31x	1.15x	1.15x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	0.2x	3.28x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.47x	2.36x	2.32x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	1.91x	1.5x	1.16x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.43x	2.79x	2.16x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.2x	4.4x	3.55x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	11.5x	3.67x	3.15x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	8.68%	27.3%	31.7%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.406	0.4154	0.3465
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.39%	4.49%	3.75%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.012	1.342	1.369
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	40.1%	31%	25.3%
Net sales ¹	500	676	682	808	578	748.4	782.3	793.9
EBITDA ¹	280	443	359	368	249	417.7	420	424.8
EBIT ¹	158	352	193	258	403	275	266.3	258.5
Net income ¹	121	206	210	233	410	251.9	268.4	314
Net Debt ¹	343	200	120	-34	-179	-414.6	-672.7	-927.5
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.250	9.250	9.250
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,530	-	-
Announcement Date	18/03/22	14/03/23	01/03/24	06/03/25	12/03/26	-	-	-

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.($)
MAUREL	9.14x	1.91x	3.43x	4.39%	1.85B
CONOCOPHILLIPS	10.72x	2.03x	4.67x	3.14%	131B
CANADIAN NATURAL RESOURCES LIMITED	10.63x	2.95x	5.58x	4.25%	86.08B
EOG RESOURCES, INC.	7.36x	2.49x	4.1x	3.18%	69.23B
DIAMONDBACK ENERGY, INC.	11.01x	3.34x	4.66x	2.36%	51.62B
OCCIDENTAL PETROLEUM CORPORATION	6.87x	2.32x	3.74x	1.98%	51.54B
DEVON ENERGY CORPORATION	8.75x	2.25x	4.36x	2.8%	48.58B
CENOVUS ENERGY INC.	7.91x	1.22x	4.2x	2.4%	47.07B
WOODSIDE ENERGY GROUP LTD	9.83x	2.98x	4.3x	7.65%	38.69B
ECOPETROL S.A.	5.78x	1.69x	3.89x	4.38%	36.46B
Average	8.80x	2.32x	4.29x	3.65%	56.24B
Weighted average by Cap.	9.17x	2.37x	4.51x	3.44%