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 89,106 124,414 - -
Change - 18.49% -3.24% -22.53% 14.42% 39.62% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 137,348 129,975 127,219
Change - -0.94% -3.1% -16.93% 10.32% 23.42% -5.37% -2.12%
P/E 12x -43.7x 6.92x 212x 1,713x 6.46x 9.28x 11.4x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.93x 1.78x 1.69x
PEG - 0x -0x -2.2x -20.1x 0x -0.3x -0.6x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.54x 0.58x 0.62x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.59x 0.61x 0.63x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.49x 2.91x 3.29x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 3.57x 4.76x 6.08x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 5.65x 6.76x 9.77x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 17.7% 14.8% 10.2%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3412 0.3564 0.372
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.24% 4.43% 4.62%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 1.247 0.8678 0.7074
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 27.4% 41.1% 52.6%
Net sales 1 157,739 241,392 210,130 189,185 189,335 232,403 214,599 202,181
EBITDA 1 37,147 60,362 42,964 37,246 37,272 55,083 44,651 38,619
EBIT 1 22,342 46,044 27,036 20,624 19,450 38,497 27,314 20,917
Net income 1 7,565 -2,487 15,239 381 55 18,769 13,953 10,782
Net Debt 1 38,826 21,422 20,912 22,997 22,182 12,934 5,561 2,804
Reference price 2 4.475 5.722 5.938 4.920 5.825 8.051 8.051 8.051
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,453,512 - -
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.($)
6.46x0.59x2.5x4.24% 124B
13.85x1.74x7.26x2.31% 733B
18.42x1.57x9.21x0.51% 186B
6.55x0.83x4.67x0.95% 121B
6.64x0.64x4.06x1.26% 106B
8.25x0.71x5.65x1.85% 107B
10.62x0.34x5.19x6.74% 101B
8.4x1.91x4.68x2.29% 88.31B
10.31x1.44x6.91x1.85% 63.26B
18.08x0.75x9.4x1.2% 53.96B
Average 10.76x 1.05x 5.95x 2.32% 168.41B
Weighted average by Cap. 12.00x 1.32x 6.43x 2.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BP PLC

Historical PBR trend

Valuation ratios - PBR - BP PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BP PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BP PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - BP PLC