Valuation Maurel

Stocks

Real-time Euronext Paris 11:50:06 15/09/2026 +04			5-day change	1st Jan Change
8.355 ^EUR	-0.59%		+1.15%	+51.22%

08-06	Etablissements Maurel & Prom S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-06	Maurel & Prom profits boosted by prices in the first half

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	1,937	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	50.17%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,612	1,377	1,247
Change	-	22.85%	39.12%	-22.22%	-2.05%	45.18%	-14.6%	-9.47%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	7.36x	8.04x	7.91x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.27x	1.19x	1.13x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.95x	4.79x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.66x	2.57x	2.57x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.22x	1.83x	1.66x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.93x	3.6x	3.36x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.77x	5.81x	5.62x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	14.4x	4.71x	5.79x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	6.96%	21.2%	17.3%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.442	0.3715	0.3243
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.56%	3.83%	3.34%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.318	1.206	1.226
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	33.5%	30.8%	26.4%
Net sales ¹	500	676	682	808	578	727.9	752.6	752.6
EBITDA ¹	280	443	359	368	249	410.3	382.4	371.5
EBIT ¹	158	352	193	258	403	279.5	237.1	221.7
Net income ¹	121	206	210	233	410	287.5	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-324.3	-559.7	-690.1
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.700	9.700	9.700
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,665	-	-
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	7.36x	2.22x	3.93x	4.56%	1.94B
CONOCOPHILLIPS	12.91x	2.46x	5.55x	2.49%	164B
CANADIAN NATURAL RESOURCES LIMITED	12.53x	3.34x	6.39x	3.56%	104B
EOG RESOURCES, INC.	8.76x	2.68x	4.67x	2.78%	77.91B
OCCIDENTAL PETROLEUM CORPORATION	7.59x	2.59x	4.11x	1.66%	61.76B
CENOVUS ENERGY INC.	10.02x	1.49x	4.85x	1.88%	61.32B
DEVON ENERGY CORPORATION	9.4x	2.61x	5.14x	2.23%	57.18B
DIAMONDBACK ENERGY, INC.	12.41x	3.71x	5.27x	2.12%	57.61B
WOODSIDE ENERGY GROUP LTD	12.68x	3.45x	5.24x	5.77%	44.87B
EQT CORPORATION	12.59x	4.05x	6.02x	1.24%	33.28B
Average	10.62x	2.86x	5.12x	2.83%	66.37B
Weighted average by Cap.	11.21x	2.81x	5.32x	2.67%