Valuation Repsol S.A.

Equities

Real-time Estimate Tradegate Other stock markets 14:21:59 20/05/2026 BST			5-day change	1st Jan Change
23.22 ^EUR	-0.13%		+3.11%	+45.68%

08:19am	IBEX trades flat as markets retreat on inflation fears	RE
05-19	Capricorn Energy walks away from Deltic Energy after Neo Next+ deal	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,517	20,454	17,174	13,764	17,638	25,694	-	-
Change	-	31.82%	-16.04%	-19.86%	28.15%	45.67%	-	-
Enterprise Value (EV) ¹	21,279	22,710	19,270	18,772	23,515	29,796	30,262	29,458
Change	-	6.72%	-15.15%	-2.58%	25.27%	26.71%	1.57%	-2.66%
P/E ratio	6.36x	5.02x	5.47x	8.17x	9.83x	6.65x	7.44x	7.15x
PBR	0.71x	0.78x	0.62x	0.51x	0.72x	0.88x	0.81x	0.76x
PEG	-	0.1x	-0.3x	-0.2x	0.7x	0x	-0.7x	1.8x
Capitalization / Revenue	0.31x	0.27x	0.29x	0.24x	0.31x	0.36x	0.39x	0.4x
EV / Revenue	0.43x	0.3x	0.33x	0.33x	0.41x	0.42x	0.46x	0.46x
EV / EBITDA	3.01x	1.66x	1.95x	2.33x	3.06x	3.37x	3.9x	3.89x
EV / EBIT	4.87x	2.13x	2.66x	3.64x	5x	4.85x	5.9x	5.98x
EV / FCF	7.67x	4.36x	13.5x	-35.9x	10.7x	9.3x	10.5x	10.9x
FCF Yield	13%	22.9%	7.42%	-2.79%	9.32%	10.8%	9.52%	9.2%
Dividend per Share ²	0.63	0.7	0.9	0.975	0.975	1.1	1.161	1.248
Rate of return	6.04%	4.71%	6.69%	8.34%	6.12%	4.73%	4.99%	5.37%
EPS ²	1.64	2.96	2.46	1.43	1.62	3.496	3.126	3.25
Distribution rate	38.4%	23.6%	36.6%	68.2%	60.2%	31.5%	37.1%	38.4%
Net sales ¹	49,480	74,828	58,538	56,713	57,218	71,528	65,143	63,582
EBITDA ¹	7,071	13,710	9,864	8,060	7,678	8,837	7,754	7,569
EBIT ¹	4,372	10,648	7,250	5,155	4,704	6,148	5,128	4,926
Net income ¹	2,499	4,251	3,168	1,756	1,899	3,973	3,348	3,245
Net Debt ¹	5,762	2,256	2,096	5,008	5,877	4,102	4,569	3,765
Reference price ²	10.44	14.85	13.45	11.69	15.92	23.25	23.25	23.25
Nbr of stocks (in thousands)	1,486,902	1,377,396	1,276,860	1,177,396	1,107,562	1,105,099	-	-
Announcement Date	17/02/22	16/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REPSOL S.A.	6.65x	0.42x	3.37x	4.73%	29.79B
EXXON MOBIL CORPORATION	14.32x	1.76x	7.78x	2.55%	674B
RELIANCE INDUSTRIES LTD	21.45x	2.01x	10.99x	0.47%	185B
BP PLC	8.44x	0.58x	2.96x	4.49%	118B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.13x	0.29x	4.79x	6.4%	86.83B
SUNCOR ENERGY INC.	10.46x	1.9x	5.34x	2.54%	82.19B
VALERO ENERGY CORPORATION	8.8x	0.62x	6.06x	1.83%	77.98B
MARATHON PETROLEUM CORPORATION	9.15x	0.72x	6.32x	1.55%	76.79B
PHILLIPS 66	9.91x	0.6x	7.21x	2.77%	73.12B
IMPERIAL OIL LIMITED	13.22x	1.59x	8.65x	1.83%	66.55B
Average	11.35x	1.05x	6.35x	2.92%	146.96B
Weighted average by Cap.	13.36x	1.41x	7.24x	2.6%