|
Real-time Estimate
Cboe BZX
20:16:41 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 53.76 USD | -0.58% |
|
+2.31% | +0.11% |
| 10-21 | EQT in advanced talks to acquire Qiagen, KKR also a bidder |  |
| 10-20 | EQT Said to Be in Advanced Talks to Buy Qiagen, Bloomberg Reports | MT |
Company Valuation: EQT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,243 | 12,417 | 15,902 | 27,513 | 33,450 | 33,822 | - | - |
| Change | - | 50.64% | 28.07% | 73.02% | 21.58% | 1.11% | - | - |
| Enterprise Value (EV) 1 | 13,614 | 16,637 | 21,616 | 36,635 | 41,140 | 39,061 | 37,719 | 35,982 |
| Change | - | 22.21% | 29.92% | 69.48% | 12.3% | -5.05% | -3.44% | -4.6% |
| P/E | -6.09x | 7.72x | 9.16x | 102x | 16.2x | 13.4x | 14.5x | 10.4x |
| PBR | 0.82x | 1.11x | 1.1x | 1.34x | 1.41x | 1.25x | 1.18x | 1.09x |
| PEG | - | -0x | -2.51x | -1.1x | 0x | 0.6x | -1.95x | 0.3x |
| Capitalization / Revenue | 2.69x | 1.66x | 2.3x | 5.22x | 3.87x | 3.76x | 3.87x | 3.36x |
| EV / Revenue | 4.44x | 2.22x | 3.13x | 6.95x | 4.76x | 4.34x | 4.32x | 3.57x |
| EV / EBITDA | 5.84x | 4.72x | 7.21x | 9.83x | 6.97x | 6.27x | 6.1x | 4.92x |
| EV / EBIT | 23.7x | 8.96x | 17.1x | 23.4x | 12.5x | 10.6x | 10.5x | 8.06x |
| EV / FCF | 14.6x | 8.06x | 24.6x | 53.6x | 13.6x | 12.5x | 11.9x | 8.47x |
| FCF Yield | 6.87% | 12.4% | 4.06% | 1.87% | 7.37% | 8.01% | 8.39% | 11.8% |
| Dividend per Share 2 | 0.125 | 0.55 | 0.61 | 0.63 | 0.6375 | 0.6664 | 0.6796 | 0.6894 |
| Rate of return | 0.57% | 1.63% | 1.58% | 1.37% | 1.19% | 1.23% | 1.26% | 1.27% |
| EPS 2 | -3.58 | 4.38 | 4.22 | 0.45 | 3.31 | 4.022 | 3.723 | 5.198 |
| Distribution rate | -3.49% | 12.6% | 14.5% | 140% | 19.3% | 16.6% | 18.3% | 13.3% |
| Net sales 1 | 3,065 | 7,498 | 6,909 | 5,273 | 8,644 | 9,006 | 8,734 | 10,070 |
| EBITDA 1 | 2,332 | 3,523 | 2,998 | 3,729 | 5,904 | 6,232 | 6,184 | 7,320 |
| EBIT 1 | 573.7 | 1,857 | 1,265 | 1,566 | 3,304 | 3,677 | 3,607 | 4,464 |
| Net income 1 | -1,156 | 1,771 | 1,735 | 230.6 | 2,039 | 2,491 | 2,352 | 3,187 |
| Net Debt 1 | 5,371 | 4,220 | 5,714 | 9,122 | 7,690 | 5,239 | 3,897 | 2,160 |
| Reference price 2 | 21.81 | 33.83 | 38.66 | 46.11 | 53.60 | 54.07 | 54.07 | 54.07 |
| Nbr of stocks (in thousands) | 377,949 | 367,046 | 411,332 | 596,684 | 624,071 | 625,516 | - | - |
| Announcement Date | 09/02/22 | 15/02/23 | 13/02/24 | 18/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.44x | 4.34x | 6.27x | 1.23% | 33.82B | |
| 12.7x | 2.56x | 5.58x | 2.32% | 175B | |
| 12.63x | 3.46x | 6.54x | 3.26% | 112B | |
| 8.75x | 2.79x | 4.72x | 2.6% | 82.81B | |
| 17x | 3.9x | 10.36x | 5.6% | 66.62B | |
| 6.85x | 2.49x | 3.89x | 1.66% | 62.68B | |
| 8.21x | 1.43x | 4.47x | 1.87% | 61.02B | |
| 16.09x | 2.09x | 10.29x | 4.62% | 58.7B | |
| 9.15x | 2.54x | 4.95x | 2.23% | 57.35B | |
| 10.55x | 3.39x | 4.7x | 2.16% | 56.27B | |
| Average | 11.54x | 2.90x | 6.18x | 2.76% | 76.59B | |
| Weighted average by Cap. | 11.67x | 2.84x | 6.10x | 2.79% |
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
- Stock Market
- Stocks
- EQT Stock
- Valuation EQT Corporation
Select your edition
All financial news and data tailored to specific country editions
