Company Valuation: SLB N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 42,009 75,806 74,327 54,142 57,337 83,201 - -
Change - 80.45% -1.95% -27.16% 5.9% 45.11% - -
Enterprise Value (EV) 1 53,065 85,138 82,303 61,547 64,761 90,727 90,021 88,035
Change - 60.44% -3.33% -25.22% 5.22% 40.1% -0.78% -2.21%
P/E 22.7x 22.4x 17.9x 12.3x 16.3x 22.8x 17.3x 14.7x
PBR 2.79x 4.29x 3.48x 2.46x 2.02x 3.13x 3.06x 2.88x
PEG - 0.3x 0.8x 1.79x -0.7x 4.93x 0.5x 0.9x
Capitalization / Revenue 1.83x 2.7x 2.24x 1.49x 1.61x 2.25x 2.08x 1.96x
EV / Revenue 2.31x 3.03x 2.48x 1.7x 1.81x 2.45x 2.25x 2.07x
EV / EBITDA 10.8x 13.1x 10.2x 6.79x 7.65x 11.2x 9.61x 8.6x
EV / EBIT 19x 19.5x 14.2x 9.36x 11.1x 17.4x 13.9x 11.9x
EV / FCF 17.7x 60x 20.4x 15.4x 15.7x 20.2x 17.3x 13.9x
FCF Yield 5.65% 1.67% 4.91% 6.48% 6.35% 4.94% 5.79% 7.17%
Dividend per Share 2 0.5 0.725 1.025 1.1 1.14 1.174 1.23 1.315
Rate of return 1.67% 1.36% 1.97% 2.87% 2.97% 2.09% 2.19% 2.35%
EPS 2 1.32 2.39 2.91 3.11 2.35 2.459 3.242 3.803
Distribution rate 37.9% 30.3% 35.2% 35.4% 48.5% 47.7% 37.9% 34.6%
Net sales 1 22,929 28,091 33,135 36,289 35,708 37,023 39,930 42,464
EBITDA 1 4,912 6,521 8,106 9,070 8,463 8,107 9,369 10,238
EBIT 1 2,792 4,374 5,794 6,577 5,815 5,209 6,495 7,416
Net income 1 1,881 3,441 4,203 4,461 3,374 3,707 4,777 5,496
Net Debt 1 11,056 9,332 7,976 7,405 7,424 7,526 6,819 4,834
Reference price 2 29.95 53.46 52.04 38.34 38.38 56.06 56.06 56.06
Nbr of stocks (in thousands) 1,402,633 1,417,994 1,428,270 1,412,154 1,493,924 1,484,143 - -
Announcement Date 21/01/22 20/01/23 19/01/24 17/01/25 23/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.78x2.45x11.18x2.1% 83.13B
19.95x2.49x13.88x1.55% 58.96B
15.05x1.57x8.56x1.9% 30.05B
24.66x2.69x13.29x0.26% 29.64B
27.52x0.51x4.45x3.79% 9.85B
23.85x0.89x7.78x1.81% 7.6B
6.99x1.48x5.85x3.02% 6.89B
16.84x1.43x6.72x1.23% 6.45B
31.24x5.99x10.78x3.21% 6.32B
Average 20.99x 2.17x 9.16x 2.1% 26.54B
Weighted average by Cap. 21.18x 2.29x 11.11x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!