Valuation Petrofac Limited London S.E.

Stocks

Delayed London S.E. 10:30:00 01/05/2025 +04			5-day change	1st Jan Change
3.975 ^GBX	-.--%		-34.84%	-

07-16	Petrofac Limited Announces New Board of Directors	CI
05-26	A consortium of financial investors led Mason Capital Management LLC and Pearlstone Alternative (UK) LLP acquired Petrofac Emirates LLC from Petrofac Limited (OTCPK:POFC.F).	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,651	671.7	792.2	448.9	199.7	0.006832	0.006832	0.006832
Change	-	-59.3%	17.94%	-43.34%	-55.5%	-100%	0%	0%
Enterprise Value (EV) ¹	1,636	787.7	936.2	797.9	782.7	323	281	180
Change	-	-51.84%	18.85%	-14.78%	-1.9%	-58.73%	-13%	-35.94%
P/E	-	-	-	-	-	-	0x	0x
PBR	-	-	-	-	-	-	-0x	-0x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.3x	0.16x	0.26x	0.17x	0.08x	0x	0x	0x
EV / Revenue	0.3x	0.19x	0.31x	0.31x	0.31x	0.1x	0.07x	0.04x
EV / EBITDA	2.93x	3.73x	9x	-6.33x	-2.52x	1.9x	1.21x	0.57x
EV / EBIT	4x	9.72x	32.3x	-3.89x	-1.99x	3.8x	1.89x	0.78x
EV / FCF	11.2x	-16.1x	-4.37x	-4.16x	-7.32x	1.24x	3.24x	1.25x
FCF Yield	8.93%	-6.22%	-22.9%	-24.1%	-13.7%	80.4%	30.8%	79.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	0.14	0.27
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,530	4,081	3,057	2,591	2,496	3,386	4,150	4,824
EBITDA ¹	559	211	104	-126	-310	170	232.9	314.4
EBIT ¹	409	81	29	-205	-393	85	149	231
Net income ¹	73	-180	-195	-310	-505	9.6	74	140
Net Debt ¹	-15	116	144	349	583	323	281	180
Reference price ²	4.900000	2.000000	1.550000	0.870000	0.385000	0.000013	0.000013	0.000013
Nbr of stocks (in thousands)	336,848	335,857	511,116	515,925	518,753	525,578	525,578	525,578
Announcement Date	25/02/20	20/04/21	23/03/22	27/04/23	31/05/24	-	-	-

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.($)
SLB N.V.	23.22x	2.49x	11.38x	2.06%	84.74B
BAKER HUGHES COMPANY	21.24x	2.65x	14.64x	1.44%	63.45B
TECHNIPFMC PLC	25.5x	2.79x	13.75x	0.26%	30.65B
HALLIBURTON COMPANY	15.38x	1.58x	8.66x	1.86%	30.66B
SAIPEM SPA	27.49x	0.51x	4.45x	3.79%	9.85B
NOV INC.	23.93x	0.89x	7.81x	1.81%	7.63B
SBM OFFSHORE N.V.	7.23x	1.51x	5.97x	2.92%	7.13B
WEATHERFORD INTERNATIONAL PLC	17.55x	1.49x	6.99x	1.18%	6.72B
KODIAK GAS SERVICES, INC.	32.06x	6.1x	10.97x	3.13%	6.48B
Average	21.51x	2.22x	9.40x	2.05%	27.48B
Weighted average by Cap.	21.83x	2.37x	11.50x	1.74%