Projected Income Statement: EnQuest PLC

Forecast Balance Sheet: EnQuest PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 1,222 717 481 386 434 864 689 413
Change - -41.33% -32.91% -19.75% 12.44% 99.1% -20.25% -40.06%
Announcement Date 24/03/22 05/04/23 28/03/24 27/03/25 25/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: EnQuest PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 43.71 107.7 141.7 - 179.2 162.2 183.6 135.7
Change - 146.31% 31.65% - - -9.51% 13.19% -26.09%
Free Cash Flow (FCF) 1 630.4 823.9 612.5 53.19 183.5 255.2 347.6 392.1
Change - 30.69% -25.66% -91.32% 244.96% 39.07% 36.25% 12.78%
Announcement Date 24/03/22 05/04/23 28/03/24 27/03/25 25/03/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: EnQuest PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 58.69% 52.82% 55.44% 56.96% 45.05% 50.7% 52.06% 49.19%
EBIT Margin (%) 35.01% 38.26% 32.44% - 35.24% 24.86% 25.37% 27.77%
EBT Margin (%) 27.84% 10.96% 15.58% 14.11% 44.12% 18.35% 21.39% 20.64%
Net margin (%) 29.78% -2.22% -2.07% 7.94% 0.14% 10.08% 14.21% 11.97%
FCF margin (%) 49.8% 44.45% 41.18% 4.5% 16.41% 21.55% 19.96% 24.68%
FCF / Net Income (%) 167.23% -1,998.07% -1,986.52% 56.72% 11,746.16% 213.82% 140.51% 206.21%

Profitability

        
ROA - -0.98% -0.79% - 0.04% 5.11% 3.62% 1.49%
ROE 123.2% -8.21% -6.55% - 0.29% 19.19% 18.12% 5.81%

Financial Health

        
Leverage (Debt/EBITDA) 1.64x 0.73x 0.58x 0.57x 0.86x 1.44x 0.76x 0.53x
Debt / Free cash flow 1.94x 0.87x 0.79x 7.25x 2.37x 3.39x 1.98x 1.05x

Capital Intensity

        
CAPEX / Current Assets (%) 3.45% 5.81% 9.53% - 16.03% 13.7% 10.54% 8.54%
CAPEX / EBITDA (%) 5.88% 11% 17.19% - 35.58% 27.02% 20.25% 17.37%
CAPEX / FCF (%) 6.93% 13.07% 23.14% - 97.7% 63.57% 52.81% 34.61%

Items per share

        
Cash flow per share 1 - - - - 0.1925 0.212 0.2874 0.2759
Change - - - - - 10.15% 35.54% -4.02%
Dividend per Share 1 - - - - 0.0107 0.0104 0.0124 0.0114
Change - - - - - -2.8% 18.71% -8.16%
Book Value Per Share 1 - 0.2598 0.2399 - 0.2831 0.152 0.061 0.061
Change - - -7.64% - - -46.32% -59.87% 0%
EPS 1 0.214 -0.022 -0.016 0.049 0.001 0.0483 0.0808 0.0502
Change - -110.28% 27.27% 406.25% -97.96% 4,726% 67.51% -37.96%
Nbr of stocks (in thousands) 1,839,866 1,846,206 1,890,641 1,851,580 1,859,057 1,861,081 1,861,081 1,861,081
Announcement Date 24/03/22 05/04/23 28/03/24 27/03/25 25/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E 7.69x 4.59x
PBR 2.44x 6.09x
EV / Sales 1.31x 0.79x
Yield 2.81% 3.33%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
0.3684USD
Average target price
0.5386USD
Spread / Average Target
+46.19%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ENQ Stock
  4. Financials EnQuest PLC
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!