Valuation Baker Hughes Company

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 13/05/2026 +04			5-day change	1st Jan Change
65.24 ^USD	+0.99%		-3.75%	+43.26%

02:02am	Ananym urges BWX Technologies to commercialize reactor design, says shares could double	RE
05-12	ADNOC Drilling ready to expand UAE oil capacity past 5 million bpd target if asked	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,931	29,573	34,393	40,590	44,938	64,723	-	-
Change	-	41.29%	16.3%	18.02%	10.71%	44.03%	-	-
Enterprise Value (EV) ¹	23,805	33,742	37,767	43,249	47,310	63,565	62,835	61,921
Change	-	41.74%	11.93%	14.52%	9.39%	34.36%	-1.15%	-1.46%
P/E ratio	-89.1x	-48.4x	17.9x	13.8x	17.5x	24.5x	23.1x	20.6x
PBR	1.47x	2.07x	2.22x	2.4x	2.36x	3.1x	2.89x	2.86x
PEG	-	-0x	-0x	0.2x	-1.4x	10.85x	3.63x	1.8x
Capitalization / Revenue	1.02x	1.4x	1.35x	1.46x	1.62x	2.39x	2.24x	2.13x
EV / Revenue	1.16x	1.59x	1.48x	1.55x	1.71x	2.34x	2.17x	2.04x
EV / EBITDA	8.88x	11.3x	10x	9.42x	9.81x	13.3x	11.7x	10.4x
EV / EBIT	15.1x	17.6x	14.1x	12.5x	13x	18.3x	15.1x	13x
EV / FCF	13x	30.2x	18.5x	19.2x	17.3x	26.5x	22.9x	19.3x
FCF Yield	7.7%	3.31%	5.41%	5.22%	5.77%	3.78%	4.37%	5.18%
Dividend per Share ²	0.72	0.73	0.78	0.84	0.92	0.9364	0.9849	1.081
Rate of return	2.99%	2.47%	2.28%	2.05%	2.02%	1.44%	1.51%	1.66%
EPS ²	-0.27	-0.61	1.91	2.98	2.6	2.659	2.828	3.16
Distribution rate	-267%	-120%	40.8%	28.2%	35.4%	35.2%	34.8%	34.2%
Net sales ¹	20,536	21,156	25,506	27,829	27,733	27,123	28,932	30,338
EBITDA ¹	2,681	2,981	3,763	4,591	4,825	4,796	5,389	5,948
EBIT ¹	1,576	1,920	2,676	3,455	3,637	3,480	4,174	4,762
Net income ¹	-219	-601	1,943	2,979	2,588	2,594	2,667	3,116
Net Debt ¹	2,874	4,169	3,374	2,659	2,372	-1,158	-1,887	-2,802
Reference price ²	24.06	29.53	34.18	41.02	45.54	65.24	65.24	65.24
Nbr of stocks (in thousands)	869,968	1,001,468	1,006,234	989,526	986,774	992,069	-	-
Announcement Date	20/01/22	23/01/23	23/01/24	30/01/25	25/01/26	-	-	-

¹USD in Million²USD

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.($)
BAKER HUGHES COMPANY	24.54x	2.34x	13.25x	1.44%	64.72B
SLB N.V.	21.18x	2.48x	11.09x	2.11%	83.19B
HALLIBURTON COMPANY	17.82x	1.78x	9.69x	1.65%	34.84B
TECHNIPFMC PLC	25.26x	2.65x	13.24x	0.27%	29.18B
SAIPEM SPA	19.86x	0.54x	4.3x	3.6%	10.15B
WEATHERFORD INTERNATIONAL PLC	18.74x	1.67x	7.88x	1.01%	7.73B
SBM OFFSHORE N.V.	8.58x	1.57x	5.84x	3.06%	7.09B
NOV INC.	26.08x	0.88x	8.29x	1.71%	7.37B
KODIAK GAS SERVICES, INC.	36.65x	6.46x	11.64x	2.67%	6.63B
VALLOUREC	14.2x	1.38x	6.49x	6.05%	6.46B
Average	21.29x	2.17x	9.17x	2.36%	25.74B
Weighted average by Cap.	21.92x	2.27x	11.00x	1.82%