Valuation Repsol S.A.

Equities

Market Closed - BME Other stock markets 16:36:28 16/01/2026 GMT			After hours 20:59:59
15.70 ^EUR	0.00%		15.80	+0.66%

06:30pm	International oil companies push for quick reforms in Venezuela to give them control over oil exports	RE
11:37am	European Commission Approves New JV by Repsol Renewables, Stonepeak	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,646	15,517	20,454	17,174	13,764	17,710	17,710	-
Change	-	22.7%	31.82%	-16.04%	-19.86%	28.67%	0%	-
Enterprise Value (EV) ¹	19,424	21,279	22,710	19,270	18,772	24,057	24,373	24,639
Change	-	9.55%	6.72%	-15.15%	-2.58%	28.15%	1.31%	1.09%
P/E ratio	-3.87x	6.36x	5.02x	5.47x	8.17x	7.45x	6.39x	5.95x
PBR	0.64x	0.71x	0.78x	0.62x	0.51x	0.66x	0.61x	0.56x
PEG	-	-0x	0.1x	-0.3x	-0.2x	0.2x	0.4x	0.82x
Capitalization / Revenue	0.38x	0.31x	0.27x	0.29x	0.24x	0.32x	0.34x	0.33x
EV / Revenue	0.59x	0.43x	0.3x	0.33x	0.33x	0.43x	0.46x	0.46x
EV / EBITDA	4.76x	3.01x	1.66x	1.95x	2.33x	3.18x	3.22x	3.14x
EV / EBIT	17.1x	4.87x	2.13x	2.66x	3.64x	5.02x	5.13x	4.93x
EV / FCF	22.8x	7.67x	4.36x	13.5x	-35.9x	10.9x	11.5x	10.4x
FCF Yield	4.39%	13%	22.9%	7.42%	-2.79%	9.15%	8.69%	9.64%
Dividend per Share ²	0.916	0.63	0.7	0.9	0.975	1.003	1.065	1.143
Rate of return	11.1%	6.04%	4.71%	6.69%	8.34%	6.39%	6.79%	7.28%
EPS ²	-2.13	1.64	2.96	2.46	1.43	2.106	2.457	2.636
Distribution rate	-43%	38.4%	23.6%	36.6%	68.2%	47.6%	43.3%	43.3%
Net sales ¹	32,956	49,480	74,828	58,538	56,713	56,194	52,486	54,041
EBITDA ¹	4,084	7,071	13,710	9,864	8,060	7,572	7,573	7,849
EBIT ¹	1,135	4,372	10,648	7,250	5,155	4,796	4,755	5,001
Net income ¹	-3,289	2,499	4,251	3,168	1,756	2,269	2,633	2,714
Net Debt ¹	6,778	5,762	2,256	2,096	5,008	6,347	6,663	6,929
Reference price ²	8.25	10.44	14.85	13.45	11.69	15.70	15.70	15.70
Nbr of stocks (in thousands)	1,532,895	1,486,902	1,377,396	1,276,860	1,177,396	1,128,372	1,128,372	-
Announcement Date	18/02/21	17/02/22	16/02/23	22/02/24	20/02/25	-	-	-

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.($)
REPSOL S.A.	7.42x	0.43x	3.18x	6.39%	20.56B
EXXON MOBIL CORPORATION	18.89x	1.75x	8.2x	3.09%	545B
RELIANCE INDUSTRIES LTD	23.97x	2.16x	11.76x	0.45%	218B
CHINA PETROLEUM & CHEMICAL CORPORATION	13.54x	0.36x	5.84x	5.24%	97.71B
BP PLC	14.26x	0.66x	3.35x	5.6%	90.43B
PHILLIPS 66	23.2x	0.57x	9.49x	3.39%	56.41B
VALERO ENERGY CORPORATION	26.77x	0.51x	8.63x	2.44%	56.3B
MARATHON PETROLEUM CORPORATION	15.88x	0.62x	7.18x	2.1%	53.38B
IMPERIAL OIL LIMITED	16.99x	1.41x	9.18x	2.11%	47.88B
OIL AND NATURAL GAS CORPORATION LIMITED	7.61x	0.68x	3.92x	4.76%	34.56B
Average	16.85x	0.91x	7.07x	3.56%	122.03B
Weighted average by Cap.	18.87x	1.40x	8.16x	2.98%