Valuation OMV AG

Equities

Market Closed - Wiener Boerse Other stock markets 16:35:19 10/12/2025 GMT			5-day change	1st Jan Change
47.72 ^EUR	+0.25%		-0.42%	+27.80%

12-10	Romania extends OMV Petrom permits; onshore royalty tax to jump	RE
12-05	Equinor and Saipem reinforced by Europe's shift to secure gas

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,790	16,334	15,732	13,010	12,218	15,604	-	-
Change	-	51.38%	-3.69%	-17.3%	-6.09%	27.71%	-	-
Enterprise Value (EV) ¹	16,854	22,296	17,939	15,130	15,443	18,875	19,874	20,395
Change	-	32.29%	-19.54%	-15.66%	2.07%	22.22%	5.29%	2.62%
P/E ratio	8.57x	7.8x	4.33x	8.78x	8.81x	10.9x	8.48x	8.06x
PBR	0.79x	1.05x	0.82x	0.71x	0.68x	0.9x	0.92x	0.91x
PEG	-	0.1x	0.1x	-0.1x	-1.38x	3.81x	0.3x	1.56x
Capitalization / Revenue	0.58x	0.44x	0.25x	0.33x	0.35x	0.52x	0.56x	0.58x
EV / Revenue	0.91x	0.6x	0.29x	0.38x	0.44x	0.63x	0.71x	0.76x
EV / EBITDA	3.45x	2.25x	1.3x	1.75x	1.88x	2.85x	3.21x	3.15x
EV / EBIT	10x	3.74x	1.61x	2.51x	3x	4.24x	4.81x	4.77x
EV / FCF	14.3x	4.93x	3.73x	5.64x	6.7x	12.3x	11.9x	11.6x
FCF Yield	6.98%	20.3%	26.8%	17.7%	14.9%	8.16%	8.4%	8.61%
Dividend per Share ²	1.85	2.3	2.8	2.95	5.05	4.397	4.548	4.741
Rate of return	5.61%	4.6%	5.82%	7.42%	13.5%	9.21%	9.53%	9.93%
EPS ²	3.85	6.4	11.12	4.53	4.24	4.361	5.629	5.92
Distribution rate	48.1%	35.9%	25.2%	65.1%	119%	101%	80.8%	80.1%
Net sales ¹	18,465	37,087	62,298	39,463	34,968	29,967	27,969	26,884
EBITDA ¹	4,883	9,896	13,842	8,643	8,220	6,631	6,192	6,480
EBIT ¹	1,686	5,961	11,175	6,024	5,141	4,450	4,129	4,278
Net income ¹	1,258	2,093	3,634	1,480	1,389	1,601	1,973	2,096
Net Debt ¹	6,064	5,962	2,207	2,120	3,225	3,270	4,270	4,791
Reference price ²	33.00	49.95	48.10	39.77	37.34	47.72	47.72	47.72
Nbr of stocks (in thousands)	326,975	327,011	327,071	327,131	327,215	327,001	-	-
Announcement Date	04/02/21	03/02/22	02/02/23	01/02/24	03/02/25	-	-	-

¹EUR in Million²EUR

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.($)
OMV AG	10.91x	0.63x	2.84x	9.24%	18.12B
ARAMCO	15.91x	3.72x	7.14x	5.43%	1,569B
CHEVRON CORPORATION	21.52x	1.81x	8.09x	4.62%	299B
PETROCHINA COMPANY LIMITED	8.93x	0.62x	3.79x	5.97%	246B
SHELL PLC	11.75x	0.94x	4.45x	3.96%	209B
TOTALENERGIES SE	10.11x	0.96x	4.42x	5.78%	142B
PETROBRAS	3.73x	1.55x	3.19x	11.09%	77.88B
EQUINOR ASA	9.89x	0.66x	1.78x	6.45%	57.88B
ENI S.P.A	12.28x	0.78x	3.82x	6.5%	56.86B
SUNCOR ENERGY INC.	12.93x	1.61x	5.15x	3.8%	52.89B
Average	11.80x	1.33x	4.47x	6.28%	272.79B
Weighted average by Cap.	14.64x	2.62x	6.23x	5.49%