Valuation Maurel

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 30/07/2026 +04			After hours 22:07:54
8.120 ^EUR	-0.06%		8.098	-0.27%

07-21	Etablissements Maurel & Prom S.A. Reports Consolidated Sales Results for the Second Quarter and Six Months Ended 30 June 2026	CI
07-21	Etablissements Maurel & Prom S.A. Reports Production Results for the Second Quarter and Six Months Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,845	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	43.06%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,430	1,172	917.5
Change	-	22.85%	39.12%	-22.22%	-2.05%	28.78%	-18.05%	-21.73%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	9.13x	6.89x	6.75x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.31x	1.15x	1.15x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	0.2x	3.28x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.46x	2.36x	2.32x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	1.9x	1.5x	1.16x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.39x	2.79x	2.16x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.13x	4.4x	3.55x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.3x	3.75x	3.18x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.49%	26.6%	31.4%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.406	0.4154	0.3465
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.39%	4.49%	3.75%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.012	1.342	1.369
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	40.1%	31%	25.3%
Net sales ¹	500	676	682	808	578	751.4	782.3	793.9
EBITDA ¹	280	443	359	368	249	421.7	420.1	424.5
EBIT ¹	158	352	193	258	403	279	266.3	258.5
Net income ¹	121	206	210	233	410	255.9	266.4	311.5
Net Debt ¹	343	200	120	-34	-179	-414.6	-672.7	-927.5
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.247	9.247	9.247
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,530	-	-
Announcement Date	18/03/22	14/03/23	01/03/24	06/03/25	12/03/26	-	-	-

¹USD in Million²USD

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.($)
MAUREL	9.13x	1.9x	3.39x	4.39%	1.84B
CONOCOPHILLIPS	11.34x	2.23x	5.31x	2.87%	144B
CANADIAN NATURAL RESOURCES LIMITED	12.11x	3.32x	6.1x	3.82%	96.43B
EOG RESOURCES, INC.	8.52x	2.79x	4.76x	2.83%	77.73B
OCCIDENTAL PETROLEUM CORPORATION	7.86x	2.57x	4.05x	1.8%	55.73B
DIAMONDBACK ENERGY, INC.	13.04x	3.69x	5.3x	2.18%	56.02B
CENOVUS ENERGY INC.	9.44x	1.36x	4.62x	2.11%	53.44B
DEVON ENERGY CORPORATION	10.56x	2.53x	4.81x	2.64%	51.28B
WOODSIDE ENERGY GROUP LTD	11.52x	3.27x	5.02x	5.94%	43.11B
ECOPETROL S.A.	6.21x	1.57x	3.66x	5.18%	33.54B
Average	9.97x	2.52x	4.70x	3.37%	61.29B
Weighted average by Cap.	10.44x	2.62x	5.03x	3.11%