Valuation BP PLC Berne S.E.

Stocks

End-of-day quote Berne S.E. 16/08/2024			5-day change	1st Jan Change
5.520 ^CHF	-.--%		-.--%	-

12:54pm	WINNERS & LOSERS: IG Group plunges on revenue outlook; BT rises	AN
12:41pm	Eco (Atlantic) Oil & Gas Wins Approval for Namibian Licenses Farm-down to BP	MT

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	113,731	-	-
Change	-	18.49%	-3.24%	-22.53%	14.42%	27.63%	-	-
Enterprise Value (EV) ¹	126,510	125,318	121,438	100,876	111,288	128,573	121,862	122,738
Change	-	-0.94%	-3.1%	-16.93%	10.32%	15.53%	-5.22%	0.72%
P/E	12x	-43.7x	6.92x	212x	1,713x	6.74x	9.25x	10.6x
PBR	1.2x	1.61x	1.42x	1.32x	1.69x	1.77x	1.66x	1.59x
PEG	-	0x	-0x	-2.2x	-20.1x	0x	-0.3x	-0.8x
Capitalization / Revenue	0.56x	0.43x	0.48x	0.41x	0.47x	0.5x	0.55x	0.57x
EV / Revenue	0.8x	0.52x	0.58x	0.53x	0.59x	0.57x	0.59x	0.61x
EV / EBITDA	3.41x	2.08x	2.83x	2.71x	2.99x	2.55x	2.88x	3.24x
EV / EBIT	5.66x	2.72x	4.49x	4.89x	5.72x	3.78x	4.82x	5.92x
EV / FCF	9.94x	5.09x	6.84x	8.41x	11.2x	6.06x	8.15x	10.3x
FCF Yield	10.1%	19.6%	14.6%	11.9%	8.95%	16.5%	12.3%	9.67%
Dividend per Share ²	0.2163	0.2408	0.2842	0.3127	0.3296	0.3408	0.3556	0.3711
Rate of return	4.83%	4.21%	4.79%	6.36%	5.66%	4.63%	4.83%	5.04%
EPS ²	0.3733	-0.131	0.8585	0.0232	0.0034	1.092	0.7961	0.6923
Distribution rate	57.9%	-184%	33.1%	1,348%	9,694%	31.2%	44.7%	53.6%
Net sales ¹	157,739	241,392	210,130	189,185	189,335	226,502	206,502	200,039
EBITDA ¹	37,147	60,362	42,964	37,246	37,272	50,434	42,333	37,941
EBIT ¹	22,342	46,044	27,036	20,624	19,450	34,051	25,284	20,720
Net income ¹	7,565	-2,487	15,239	381	55	16,355	12,494	10,496
Net Debt ¹	38,826	21,422	20,912	22,997	22,182	14,842	8,131	9,007
Reference price ²	4.475	5.722	5.938	4.920	5.825	7.360	7.360	7.360
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	13.51x	1.66x	7.03x	2.53%	674B
RELIANCE INDUSTRIES LTD	18.2x	1.51x	8.84x	0.5%	164B
BP PLC	6.82x	0.57x	2.58x	4.63%	114B
VALERO ENERGY CORPORATION	8.06x	0.78x	5.3x	1.19%	118B
MARATHON PETROLEUM CORPORATION	7.24x	0.84x	5.1x	0.97%	118B
PHILLIPS 66	8.67x	0.72x	6.43x	1.92%	105B
SUNCOR ENERGY INC.	9.9x	1.93x	4.93x	2.46%	80.68B
IMPERIAL OIL LIMITED	11.96x	1.46x	7.76x	1.94%	60.27B
ALIMENTATION COUCHE-TARD INC.	16.61x	0.71x	8.83x	1.24%	49.73B
Average	11.22x	1.13x	6.31x	1.93%	164.8B
Weighted average by Cap.	12.09x	1.33x	6.53x	2.12%