Company Valuation: BP PLC

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 89,106 117,784 - -
Change - 18.49% -3.24% -22.53% 14.42% 32.18% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 132,974 126,481 128,856
Change - -0.94% -3.1% -16.93% 10.32% 19.49% -4.88% 1.88%
P/E 12x -43.7x 6.92x 212x 1,713x 7.53x 10.7x 11.3x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.93x 1.82x 1.76x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -1.99x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.53x 0.58x 0.59x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.6x 0.63x 0.64x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.73x 3.09x 3.42x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.12x 5.32x 6.33x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.24x 8.73x 11.4x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 13.8% 11.4% 8.78%
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% 4.47% 4.66% 4.87%
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 7.622 7.622 7.622
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.26x1.7x7.27x2.54% 672B
19.32x1.59x9.32x0.47% 175B
7.53x0.6x2.73x4.47% 118B
7.39x0.84x5.22x0.98% 116B
8.58x0.78x5.49x1.2% 116B
9.12x0.71x6.57x1.92% 106B
10.94x0.38x5.84x6.44% 89.3B
9.72x1.91x4.89x2.51% 80.95B
12.29x1.52x8.08x1.88% 63.35B
Average 11.02x 1.11x 6.16x 2.49% 170.65B
Weighted average by Cap. 12.50x 1.33x 6.64x 2.39%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!