Valuation Kistos Holdings Plc

Stocks

Delayed London S.E. Other stock markets 18:44:09 07/08/2026 +04			5-day change	1st Jan Change
263.00 ^GBX	0.00%		-3.31%	+46.11%

07-29	Kistos Holdings plc Maintains Production Guidance for the Fiscal Year 2026	CI
07-29	Kistos Holdings Plc Reports Production Results for the First Half Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	196.5	406.4	157.6	105.2	171	255.2	-	-
Change	-	106.83%	-61.23%	-33.22%	62.51%	49.26%	-	-
Enterprise Value (EV) ¹	264.3	406.4	181.9	221.3	263.2	346.8	274.7	303.3
Change	-	53.78%	-55.25%	21.69%	18.9%	31.79%	-20.78%	10.41%
P/E	-7.18x	15.8x	-6.34x	-2.28x	-118x	8.09x	15x	20.6x
PBR	4.07x	-	1.92x	3.24x	4.55x	3.6x	3.1x	-
PEG	-	-0x	0x	-0x	1.2x	-0x	-0.3x	-0.8x
Capitalization / Revenue	2.19x	0.71x	0.76x	0.55x	0.91x	0.64x	0.64x	0.83x
EV / Revenue	2.95x	0.71x	0.88x	1.16x	1.41x	0.87x	0.69x	0.98x
EV / EBITDA	2.57x	0.79x	1.49x	2.63x	3.1x	1.24x	1.05x	1.51x
EV / EBIT	-4.21x	1.47x	-4.79x	-6.15x	-29.4x	3.05x	2.93x	6.51x
EV / FCF	11x	-	2.17x	-6.22x	11.6x	2.46x	2.45x	13.5x
FCF Yield	9.09%	-	46.1%	-16.1%	8.6%	40.6%	40.8%	7.38%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.68	0.31	-0.3	-0.5563	-0.0175	0.3795	0.205	0.149
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	89.63	568.4	207	191	187	400.9	398.4	308.9
EBITDA ¹	102.9	517.2	122.3	84.17	84.84	279.6	262.8	200.4
EBIT ¹	-62.77	276.3	-38.01	-35.98	-8.948	113.8	93.73	46.59
Net income ¹	-40.11	25.96	-24.68	-45.92	-1.594	31.83	17.47	12.26
Net Debt ¹	67.79	-	24.32	116.1	92.18	91.61	19.53	48.14
Reference price ²	4.882	4.904	1.901	1.270	2.063	3.070	3.070	3.070
Nbr of stocks (in thousands)	40,250	82,864	82,864	82,864	82,864	83,118	-	-
Announcement Date	07/04/22	30/05/23	13/05/24	11/04/25	26/06/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KISTOS HOLDINGS PLC	8.09x	0.87x	1.24x	-.--%	294M
CONOCOPHILLIPS	11.12x	2.26x	4.95x	2.92%	142B
CANADIAN NATURAL RESOURCES LIMITED	11.95x	3.2x	5.98x	3.91%	94.63B
EOG RESOURCES, INC.	8.15x	2.5x	4.37x	3.03%	71.44B
OCCIDENTAL PETROLEUM CORPORATION	6.45x	2.53x	4.05x	1.8%	56.02B
DIAMONDBACK ENERGY, INC.	10.76x	3.52x	5.03x	2.29%	53.2B
CENOVUS ENERGY INC.	9.01x	1.3x	4.23x	2.17%	52.06B
DEVON ENERGY CORPORATION	8.26x	2.34x	4.62x	2.76%	49.57B
WOODSIDE ENERGY GROUP LTD	11.92x	3.27x	4.91x	6.01%	42.42B
ECOPETROL S.A.	6.57x	1.75x	4.13x	4.55%	36.02B
Average	9.23x	2.36x	4.35x	2.95%	59.79B
Weighted average by Cap.	9.79x	2.54x	4.82x	3.17%