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 89,106 108,034 - -
Change - 18.49% -3.24% -22.53% 14.42% 21.24% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 124,832 119,143 118,009
Change - -0.94% -3.1% -16.93% 10.32% 12.17% -4.56% -0.95%
P/E 12x -43.7x 6.92x 212x 1,713x 7.14x 9.91x 10.1x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.78x 1.7x 1.64x
PEG - 0x -0x -2.2x -20.1x 0x -0.4x -4.24x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.49x 0.54x 0.54x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.57x 0.6x 0.59x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.64x 3x 3.13x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.12x 5.29x 5.77x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 6.88x 8.56x 9.92x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 14.5% 11.7% 10.1%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3409 0.356 0.3708
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.88% 5.09% 5.3%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.9798 0.7058 0.689
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 34.8% 50.4% 53.8%
Net sales 1 157,739 241,392 210,130 189,185 189,335 219,078 198,466 199,404
EBITDA 1 37,147 60,362 42,964 37,246 37,272 47,303 39,767 37,759
EBIT 1 22,342 46,044 27,036 20,624 19,450 30,304 22,502 20,451
Net income 1 7,565 -2,487 15,239 381 55 13,958 10,883 10,555
Net Debt 1 38,826 21,422 20,912 22,997 22,182 16,797 11,109 9,975
Reference price 2 4.475 5.722 5.938 4.920 5.825 6.992 6.992 6.992
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,452,017 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.14x0.58x2.66x4.88% 108B
13.69x1.64x7.03x2.68% 637B
20.57x1.7x9.91x0.44% 188B
7.69x0.61x4.73x1.6% 87.24B
10.24x0.31x4.84x6.6% 85.92B
6.49x0.67x4.61x1.36% 84.04B
7.69x0.59x5.93x2.47% 82.01B
9.03x1.69x4.58x2.81% 71.71B
12.42x1.49x7.89x1.93% 61.01B
5.93x0.43x3.06x4.32% 32B
Average 10.09x 0.97x 5.52x 2.91% 143.69B
Weighted average by Cap. 12.30x 1.28x 6.43x 2.64%

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