Valuation TotalEnergies SE

Equities

Real-time Euronext Paris Other stock markets 09:52:18 19/09/2024 BST			5-day change	1st Jan Change
62.30 ^EUR	+1.75%		+2.30%	+1.15%

09:20am	TotalEnergies Extends Deal to Supply LNG to China National Oil Company CNOOC	MT
09:12am	TotalEnergies SE Will Supply 1.25 Million Tons Per Year to CNOOC until 2034	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	142,802	113,314	132,408	155,681	160,143	156,706	-	-
Change	-	-20.65%	16.85%	17.58%	2.87%	-2.15%	-	-
Enterprise Value (EV) ¹	173,926	159,348	175,613	174,675	176,363	177,318	177,721	177,873
Change	-	-8.38%	10.21%	-0.53%	0.97%	0.54%	0.23%	0.09%
P/E ratio	13.2x	-14.9x	8.57x	7.98x	7.85x	7.84x	7.55x	7.53x
PBR	1.22x	1.09x	1.18x	1.39x	1.37x	1.3x	1.19x	1.1x
PEG	-	0x	-0x	0.2x	0.8x	84.23x	1.91x	30x
Capitalization / Revenue	0.81x	0.95x	0.72x	0.59x	0.73x	0.76x	0.78x	0.8x
EV / Revenue	0.99x	1.33x	0.95x	0.66x	0.81x	0.86x	0.88x	0.9x
EV / EBITDA	5.4x	8.65x	4.53x	2.44x	3.53x	3.98x	4.04x	4.08x
EV / EBIT	10x	31.1x	7.2x	3.46x	5.49x	5.74x	5.89x	5.99x
EV / FCF	13.5x	39.5x	9.72x	5.51x	7.68x	12.4x	11.3x	11.6x
FCF Yield	7.4%	2.53%	10.3%	18.1%	13%	8.04%	8.88%	8.59%
Dividend per Share ²	2.943	3.177	3.033	4.088	3.239	3.438	3.648	3.807
Rate of return	5.33%	7.36%	5.98%	6.52%	4.76%	5.05%	5.36%	5.59%
EPS ²	4.17	-2.9	5.92	7.85	8.67	8.678	9.021	9.043
Distribution rate	70.6%	-110%	51.2%	52.1%	37.4%	39.6%	40.4%	42.1%
Net sales ¹	176,249	119,704	184,634	263,310	218,945	206,014	201,241	197,089
EBITDA ¹	32,192	18,431	38,740	71,578	50,030	44,520	44,025	43,639
EBIT ¹	17,381	5,119	24,397	50,522	32,150	30,890	30,174	29,683
Net income ¹	11,267	-7,242	16,032	20,526	21,384	19,810	19,780	18,945
Net Debt ¹	31,124	46,034	43,205	18,994	16,220	20,612	21,014	21,167
Reference price ²	55.21	43.18	50.76	62.68	68.09	68.07	68.07	68.07
Nbr of stocks (in thousands)	2,586,407	2,624,209	2,608,696	2,483,722	2,351,973	2,302,094	-	-
Announcement Date	06/02/20	09/02/21	10/02/22	08/02/23	07/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TOTALENERGIES SE	7.84x	0.86x	3.98x	+5.05%	157B
ARAMCO	15.07x	3.73x	7.14x	+6.97%	1,748B
EXXON MOBIL CORPORATION	13.64x	1.49x	6.92x	+3.36%	507B
SHELL PLC	8.67x	0.86x	3.83x	+4.12%	213B
PETROCHINA COMPANY LIMITED	5.69x	0.51x	3.18x	+8.46%	200B
PETROBRAS	6.52x	1.49x	2.92x	+17.79%	91.97B
EQUINOR ASA	7.94x	0.72x	1.85x	+10.30%	69.19B
ENI S.P.A	7.71x	0.68x	3.21x	+7.00%	50.27B
SUNCOR ENERGY INC.	9.91x	1.43x	4.5x	+4.38%	47.35B
Average	9.22x	1.31x	4.17x	+7.49%	342.6B
Weighted average by Cap.	12.80x	2.59x	6.11x	+6.54%