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 83,499 - -
Change - 80.45% -1.95% -27.16% 5.9% 45.63% - -
Enterprise Value (EV) 1 53,065 85,138 82,303 61,547 64,761 90,771 89,773 87,626
Change - 60.44% -3.33% -25.22% 5.22% 40.16% -1.1% -2.39%
P/E ratio 22.7x 22.4x 17.9x 12.3x 16.3x 21.3x 16.6x 13.8x
PBR 2.79x 4.29x 3.48x 2.46x 2.02x 3.09x 2.94x 2.83x
PEG - 0.3x 0.8x 1.79x -0.7x 1.9x 0.6x 0.7x
Capitalization / Revenue 1.83x 2.7x 2.24x 1.49x 1.61x 2.28x 2.12x 1.98x
EV / Revenue 2.31x 3.03x 2.48x 1.7x 1.81x 2.48x 2.28x 2.08x
EV / EBITDA 10.8x 13.1x 10.2x 6.79x 7.65x 11.2x 9.48x 8.4x
EV / EBIT 19x 19.5x 14.2x 9.36x 11.1x 16.8x 13.2x 11.2x
EV / FCF 17.7x 60x 20.4x 15.4x 15.7x 20.6x 17.2x 14x
FCF Yield 5.65% 1.67% 4.91% 6.48% 6.35% 4.85% 5.81% 7.15%
Dividend per Share 2 0.5 0.725 1.025 1.1 1.14 1.176 1.239 1.337
Rate of return 1.67% 1.36% 1.97% 2.87% 2.97% 2.11% 2.22% 2.39%
EPS 2 1.32 2.39 2.91 3.11 2.35 2.617 3.363 4.042
Distribution rate 37.9% 30.3% 35.2% 35.4% 48.5% 45% 36.8% 33.1%
Net sales 1 22,929 28,091 33,135 36,289 35,708 36,552 39,372 42,153
EBITDA 1 4,912 6,521 8,106 9,070 8,463 8,108 9,469 10,433
EBIT 1 2,792 4,374 5,794 6,577 5,815 5,388 6,779 7,796
Net income 1 1,881 3,441 4,203 4,461 3,374 3,900 4,948 5,718
Net Debt 1 11,056 9,332 7,976 7,405 7,424 7,272 6,274 4,127
Reference price 2 29.95 53.46 52.04 38.34 38.38 55.85 55.85 55.85
Nbr of stocks (in thousands) 1,402,633 1,417,994 1,428,270 1,412,154 1,493,924 1,495,058 - -
Announcement Date 21/01/22 20/01/23 19/01/24 17/01/25 23/01/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.34x2.48x11.18x2.11% 83.5B
23.55x2.28x12.89x1.47% 63.05B
16.93x1.7x9.24x1.73% 33.1B
23.31x2.48x12.33x0.29% 27.27B
19.6x0.53x4.22x3.65% 9.88B
26.35x0.89x8.45x1.75% 7.47B
17.22x1.59x7.47x1.08% 7.28B
32.83x6.2x11.22x2.99% 6.66B
7.86x1.47x5.51x3.32% 6.52B
14.38x1.39x6.45x6.07% 6.35B
Average 20.34x 2.10x 8.90x 2.44% 25.11B
Weighted average by Cap. 21.27x 2.22x 10.75x 1.88%

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
:
:
BENEFIT NOW