Valuation BP PLC Boerse Muenchen

Stocks

Real-time Boerse Muenchen			5-day change	1st Jan Change
- ^EUR	-.--%		+5.78%	-8.48%

11:37am	BP, United Steelworkers Agree to Continue Labor Discussions	MT
09:14am	UK Stocks-Factors to watch on September 15	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,684	103,896	100,526	77,879	89,106	118,980	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	33.53%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	134,170	127,677	130,052
Change	-	-0.94%	-3.1%	-16.93%	10.32%	20.56%	-4.84%	1.86%
P/E	12x	-43.7x	6.92x	212x	1,713x	7.61x	10.8x	11.4x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.95x	1.84x	1.78x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.4x	-2.01x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.53x	0.59x	0.6x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.6x	0.63x	0.65x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.76x	3.12x	3.45x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	4.16x	5.37x	6.38x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	7.31x	8.82x	11.5x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	13.7%	11.3%	8.7%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3409	0.3554	0.3715
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.43%	4.62%	4.82%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	1.012	0.7138	0.6733
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	33.7%	49.8%	55.2%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	223,457	201,857	199,836
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	48,636	40,960	37,729
EBIT ¹	22,342	46,044	27,036	20,624	19,450	32,288	23,769	20,371
Net income ¹	7,565	-2,487	15,239	381	55	14,595	11,016	10,206
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	15,190	8,697	11,072
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.700	7.700	7.700
Nbr of stocks (in thousands)	19,593,397	18,157,212	16,930,452	15,828,940	15,297,154	15,452,390	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	11/02/25	10/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	14.42x	1.72x	7.34x	2.51%	679B
RELIANCE INDUSTRIES LTD	19.6x	1.61x	9.44x	0.47%	178B
BP PLC	7.61x	0.6x	2.76x	4.43%	119B
VALERO ENERGY CORPORATION	8.91x	0.75x	5.41x	1.26%	110B
MARATHON PETROLEUM CORPORATION	7.6x	0.81x	5.21x	1.03%	111B
PHILLIPS 66	9.59x	0.7x	6.63x	1.98%	103B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.28x	0.38x	5.94x	6.24%	91.97B
SUNCOR ENERGY INC.	9.63x	1.88x	4.82x	2.53%	80.33B
IMPERIAL OIL LIMITED	12.33x	1.53x	8.12x	1.88%	63.65B
Average	11.22x	1.11x	6.18x	2.48%	170.61B
Weighted average by Cap.	12.75x	1.34x	6.71x	2.39%