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 89,106 114,911 - -
Change - 18.49% -3.24% -22.53% 14.42% 28.96% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 131,950 126,470 123,589
Change - -0.94% -3.1% -16.93% 10.32% 18.57% -4.15% -2.28%
P/E 12x -43.7x 6.92x 212x 1,713x 8.29x 10.6x 11x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.9x 1.82x 1.68x
PEG - 0x -0x -2.2x -20.1x 0x -0.5x -3.18x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.55x 0.59x 0.59x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.63x 0.65x 0.63x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.87x 3.2x 3.26x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 4.67x 5.76x 6.03x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 7.83x 9.36x 10.2x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 12.8% 10.7% 9.78%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3423 0.3582 0.3719
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.6% 4.82% 5%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 0.897 0.7001 0.6759
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 38.2% 51.2% 55%
Net sales 1 157,739 241,392 210,130 189,185 189,335 209,501 194,004 195,273
EBITDA 1 37,147 60,362 42,964 37,246 37,272 45,983 39,507 37,864
EBIT 1 22,342 46,044 27,036 20,624 19,450 28,225 21,959 20,490
Net income 1 7,565 -2,487 15,239 381 55 14,654 10,739 10,096
Net Debt 1 38,826 21,422 20,912 22,997 22,182 17,039 11,558 8,678
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.437 7.437 7.437
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,450,744 - -
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.($)
8.29x0.63x2.87x4.6% 115B
13.71x1.69x6.89x2.68% 644B
20.3x1.68x9.79x0.45% 185B
7.45x0.78x5.56x1.28% 92.39B
7.87x0.65x5.1x1.55% 90.09B
10.59x0.31x4.94x6.38% 88.97B
9.26x0.65x6.94x2.38% 84.87B
10.23x1.96x5.02x2.57% 79.23B
14x1.55x8.38x1.89% 62.65B
5.86x0.45x3.16x4.17% 33.1B
Average 10.76x 1.04x 5.87x 2.8% 147.58B
Weighted average by Cap. 12.57x 1.33x 6.51x 2.59%

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