Valuation MOL Magyar Olaj- és Gázipari Nyrt

Equities

MOL

HU0000153937

Oil & Gas Refining and Marketing

Market Closed - Budapest S.E. Other stock markets 16:20:00 12/02/2026 GMT			5-day change	1st Jan Change
3,818.00 ^HUF	+0.47%		-7.10%	+29.86%

02-11	Hungary's MOL to enter Libya in joint venture with Repsol and Turkiyye Petrolleri	RE
02-11	Libya awards new oil, gas blocks to Chevron, Eni, others in first licensing round since 2007	RE

Company Valuation: MOL Magyar Olaj- és Gázipari Nyrt

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,391,552	1,577,907	1,644,626	1,790,149	1,735,016	2,432,825	2,432,825	-
Change	-	13.39%	4.23%	8.85%	-3.08%	40.22%	0%	-
Enterprise Value (EV) ¹	2,325,952	2,200,644	2,161,186	2,501,502	2,483,147	3,139,472	2,950,075	2,894,545
Change	-	-5.39%	-1.79%	15.75%	-0.73%	26.43%	-6.03%	-1.88%
P/E ratio	-99.5x	3.49x	2.26x	3.96x	6.19x	7.14x	7.74x	7.73x
PBR	0.62x	0.66x	0.45x	0.54x	0.41x	0.67x	0.65x	0.63x
PEG	-	-0x	0x	-0.1x	-0.2x	0.3x	-1x	74.35x
Capitalization / Revenue	0.35x	0.26x	0.17x	0.2x	0.19x	0.29x	0.3x	0.28x
EV / Revenue	0.58x	0.37x	0.22x	0.28x	0.27x	0.38x	0.36x	0.34x
EV / EBITDA	3.82x	1.98x	1.28x	2.23x	5.49x	2.83x	2.71x	2.7x
EV / EBIT	34.5x	3.59x	1.72x	3.69x	4.25x	5.38x	5.27x	5.41x
EV / FCF	17.9x	5.26x	2.8x	9.97x	11.2x	7.59x	7.7x	7.82x
FCF Yield	5.59%	19%	35.8%	10%	8.92%	13.2%	13%	12.8%
Dividend per Share ²	95.02	100	-	-	165	273	279.6	277.6
Rate of return	4.34%	3.97%	-	-	6.04%	7.15%	7.32%	7.27%
EPS ²	-22	723	1,151	714	441.1	534.8	493.3	493.8
Distribution rate	-432%	13.8%	-	-	37.4%	51%	56.7%	56.2%
Net sales ¹	4,011,022	5,959,307	9,868,163	8,908,499	9,178,677	8,361,581	8,153,604	8,558,636
EBITDA ¹	609,506	1,113,395	1,693,096	1,123,700	452,404	1,109,852	1,088,192	1,070,826
EBIT ¹	67,366	612,885	1,259,112	677,575	584,872	583,219	559,624	535,035
Net income ¹	-15,939	526,135	851,590	529,918	327,265	412,304	397,817	389,290
Net Debt ¹	934,400	622,737	516,560	711,353	748,131	706,647	517,249	461,720
Reference price ²	2,190.00	2,520.00	2,602.00	2,826.00	2,730.00	3,818.00	3,818.00	3,818.00
Nbr of stocks (in thousands)	635,412	626,154	632,062	633,457	635,537	637,199	637,199	-
Announcement Date	19/02/21	18/02/22	17/02/23	16/02/24	20/02/25	-	-	-

¹HUF in Million²HUF

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
MOL MAGYAR OLAJ- ÉS GÁZIPARI NYRT	7.1x	0.37x	2.82x	7.19%	7.58B
EXXON MOBIL CORPORATION	22.6x	2.06x	9.7x	2.57%	650B
RELIANCE INDUSTRIES LTD	23.78x	2.19x	11.98x	0.41%	219B
CHINA PETROLEUM & CHEMICAL CORPORATION	15.29x	0.38x	6.23x	4.64%	109B
BP PLC	14.14x	0.71x	3.62x	5.09%	99.14B
SUNCOR ENERGY INC.	16.44x	1.97x	6.22x	3.05%	66.45B
PHILLIPS 66	27.28x	0.64x	10.52x	2.94%	65.07B
VALERO ENERGY CORPORATION	29.21x	0.56x	9.33x	2.21%	62.2B
MARATHON PETROLEUM CORPORATION	19.02x	0.69x	8.06x	1.78%	61.55B
IMPERIAL OIL LIMITED	20.89x	1.65x	10.81x	1.74%	57.73B
Average	19.57x	1.12x	7.93x	3.16%	139.75B
Weighted average by Cap.	21.52x	1.63x	9.15x	2.55%