Valuation Phillips 66 Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 23:55:02 31/07/2026 +04			5-day change	1st Jan Change
183.20 ^EUR	+0.16%		+1.08%	+68.29%

07-31	Phillips 66 announces an increase in Equity Buyback.	CI
07-31	Phillips 66 Board Approves $10 Billion Increase in Share Buyback Capacity	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,752	49,192	58,576	47,052	51,993	84,870	-	-
Change	-	54.92%	19.08%	-19.67%	10.5%	63.23%	-	-
Enterprise Value (EV) ¹	43,053	60,249	74,612	65,376	70,593	100,633	98,185	94,909
Change	-	39.94%	23.84%	-12.38%	7.98%	42.55%	-2.43%	-3.34%
P/E	24.4x	4.47x	8.6x	22.8x	12x	9.26x	10.2x	9.28x
PBR	1.66x	1.64x	1.86x	1.7x	1.78x	2.53x	2.29x	2.11x
PEG	-	0x	-0.3x	-0.3x	0x	0x	-1.08x	0.9x
Capitalization / Revenue	0.28x	0.28x	0.39x	0.32x	0.38x	0.55x	0.59x	0.61x
EV / Revenue	0.37x	0.34x	0.5x	0.45x	0.52x	0.65x	0.69x	0.68x
EV / EBITDA	6.84x	3.99x	5.89x	9.01x	8.44x	6.94x	7.62x	7.94x
EV / EBIT	18.5x	3.95x	7.2x	18.3x	10.9x	8.49x	9.67x	10.3x
EV / FCF	10.4x	6.99x	16.2x	28x	25.9x	10.8x	10.9x	15.3x
FCF Yield	9.66%	14.3%	6.18%	3.57%	3.87%	9.25%	9.15%	6.55%
Dividend per Share ²	3.64	3.83	4.2	4.5	4.75	5.045	5.262	5.374
Rate of return	5.02%	3.68%	3.15%	3.95%	3.68%	2.38%	2.49%	2.54%
EPS ²	2.97	23.27	15.48	4.99	10.79	22.85	20.7	22.8
Distribution rate	123%	16.5%	27.1%	90.2%	44%	22.1%	25.4%	23.6%
Net sales ¹	114,852	175,702	149,890	145,496	136,560	154,778	142,765	139,197
EBITDA ¹	6,291	15,090	12,672	7,254	8,363	14,491	12,889	11,956
EBIT ¹	2,321	15,258	10,366	3,582	6,459	11,851	10,157	9,179
Net income ¹	1,317	11,024	7,015	2,117	4,403	8,579	7,276	7,810
Net Debt ¹	11,301	11,057	16,036	18,324	18,600	15,763	13,315	10,039
Reference price ²	72.46	104.08	133.14	113.93	129.04	211.68	211.68	211.68
Nbr of stocks (in thousands)	438,202	472,632	439,956	412,989	402,921	400,935	-	-
Announcement Date	28/01/22	31/01/23	31/01/24	31/01/25	04/02/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.71x	1.69x	6.89x	2.68%	644B
RELIANCE INDUSTRIES LTD	20.3x	1.68x	9.79x	0.45%	185B
BP PLC	8.29x	0.63x	2.87x	4.6%	115B
MARATHON PETROLEUM CORPORATION	7.45x	0.78x	5.56x	1.28%	92.39B
VALERO ENERGY CORPORATION	7.87x	0.65x	5.1x	1.55%	90.09B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.59x	0.31x	4.94x	6.38%	88.97B
SUNCOR ENERGY INC.	10.23x	1.96x	5.02x	2.57%	79.23B
IMPERIAL OIL LIMITED	14x	1.55x	8.38x	1.89%	62.65B
REPSOL S.A.	5.86x	0.45x	3.16x	4.17%	33.1B
Average	10.92x	1.08x	5.75x	2.84%	154.55B
Weighted average by Cap.	12.78x	1.37x	6.49x	2.6%