Company Valuation: SLB N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 42,009 75,806 74,327 54,142 57,337 79,335 - -
Change - 80.45% -1.95% -27.16% 5.9% 38.37% - -
Enterprise Value (EV) 1 53,065 85,138 82,303 61,547 64,761 87,393 87,101 85,572
Change - 60.44% -3.33% -25.22% 5.22% 34.95% -0.33% -1.76%
P/E 22.7x 22.4x 17.9x 12.3x 16.3x 23.3x 17.3x 14.4x
PBR 2.79x 4.29x 3.48x 2.46x 2.02x 3.01x 2.83x 2.7x
PEG - 0.3x 0.8x 1.79x -0.7x -12.98x 0.5x 0.7x
Capitalization / Revenue 1.83x 2.7x 2.24x 1.49x 1.61x 2.14x 1.97x 1.84x
EV / Revenue 2.31x 3.03x 2.48x 1.7x 1.81x 2.35x 2.16x 1.99x
EV / EBITDA 10.8x 13.1x 10.2x 6.79x 7.65x 10.9x 9.44x 8.45x
EV / EBIT 19x 19.5x 14.2x 9.36x 11.1x 17.1x 13.7x 11.8x
EV / FCF 17.7x 60x 20.4x 15.4x 15.7x 21.8x 17.9x 15.4x
FCF Yield 5.65% 1.67% 4.91% 6.48% 6.35% 4.59% 5.59% 6.51%
Dividend per Share 2 0.5 0.725 1.025 1.1 1.14 1.174 1.225 1.299
Rate of return 1.67% 1.36% 1.97% 2.87% 2.97% 2.18% 2.28% 2.42%
EPS 2 1.32 2.39 2.91 3.11 2.35 2.308 3.112 3.742
Distribution rate 37.9% 30.3% 35.2% 35.4% 48.5% 50.9% 39.4% 34.7%
Net sales 1 22,929 28,091 33,135 36,289 35,708 37,129 40,330 43,104
EBITDA 1 4,912 6,521 8,106 9,070 8,463 8,006 9,232 10,121
EBIT 1 2,792 4,374 5,794 6,577 5,815 5,114 6,353 7,247
Net income 1 1,881 3,441 4,203 4,461 3,374 3,479 4,580 5,413
Net Debt 1 11,056 9,332 7,976 7,405 7,424 8,058 7,766 6,237
Reference price 2 29.95 53.46 52.04 38.34 38.38 53.75 53.75 53.75
Nbr of stocks (in thousands) 1,402,633 1,417,994 1,428,270 1,412,154 1,493,924 1,476,000 - -
Announcement Date 21/01/22 20/01/23 19/01/24 17/01/25 23/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.43x2.37x10.98x2.17% 79.82B
20.78x2.46x13.87x1.58% 58.57B
15.83x2.19x9.55x4.69% 30.19B
15.37x1.52x8.53x1.92% 29.46B
23.1x2.54x12.52x0.28% 27.99B
26.71x4.37x17.33x1.08% 13.69B
13.48x1.28x5.39x3.64% 10.44B
32.06x0.53x4.67x3.64% 9.8B
23.07x0.86x7.51x1.95% 7.33B
15.79x1.43x6.83x1.23% 6.5B
Average 20.96x 1.95x 9.72x 2.22% 27.38B
Weighted average by Cap. 21.03x 2.22x 11.02x 2.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SLB N.V.

Historical PBR trend

Valuation ratios - PBR - SLB N.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SLB N.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SLB N.V.


Year-on-year evolution of the Yield

Valuation ratios - Yield - SLB N.V.