Valuation TechnipFMC Liquidnet

Stocks

Delayed Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08-12	TechnipFMC Wins Pipe Contract for Azule Energy's West Hub Tails Project	MT
08-12	TechnipFMC Secures Angola Oil Project Contract Worth as Much as $250 Million	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,668	5,442	8,770	12,312	18,025	30,373	-	-
Change	-	103.97%	61.15%	40.38%	46.41%	68.5%	-	-
Enterprise Value (EV) ¹	3,080	5,752	8,886	12,039	17,424	29,572	29,253	28,809
Change	-	86.73%	54.49%	35.49%	44.73%	69.72%	-1.08%	-1.52%
P/E	197x	-50.8x	168x	15.2x	19.4x	25.3x	21.7x	19.5x
PBR	0.78x	1.66x	2.88x	4.12x	5.56x	7.25x	6.05x	5.41x
PEG	-	0x	-1x	0x	1x	0.8x	1.3x	1.7x
Capitalization / Revenue	0.42x	0.81x	1.12x	1.36x	1.81x	2.84x	2.66x	2.54x
EV / Revenue	0.48x	0.86x	1.14x	1.33x	1.75x	2.76x	2.56x	2.41x
EV / EBITDA	5.31x	8.9x	10.8x	8.91x	9.55x	13.6x	12.2x	11.2x
EV / EBIT	15.8x	21.4x	20.1x	12.6x	12.6x	16.9x	14.9x	13.5x
EV / FCF	5.22x	29.6x	19x	17.7x	12x	21.6x	20.3x	18.8x
FCF Yield	19.1%	3.38%	5.26%	5.64%	8.31%	4.64%	4.92%	5.32%
Dividend per Share ²	-	-	0.1	0.2	0.2	0.2	0.2095	0.2142
Rate of return	-	-	0.5%	0.69%	0.45%	0.26%	0.27%	0.28%
EPS ²	0.03	-0.24	0.12	1.91	2.3	3.065	3.564	3.969
Distribution rate	-	-	83.3%	10.5%	8.7%	6.52%	5.88%	5.4%
Net sales ¹	6,404	6,700	7,824	9,083	9,933	10,713	11,408	11,963
EBITDA ¹	580.4	646.5	819.6	1,351	1,824	2,171	2,406	2,582
EBIT ¹	195	269.3	441.8	958.4	1,382	1,745	1,960	2,133
Net income ¹	13.3	-107.2	56.2	842.9	963.9	1,241	1,367	1,461
Net Debt ¹	412	309.5	115.6	-272.5	-601.9	-801.5	-1,120	-1,564
Reference price ²	5.92	12.19	20.14	28.94	44.56	77.45	77.45	77.45
Nbr of stocks (in thousands)	450,700	446,440	435,460	425,415	404,520	392,164	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	27/02/25	19/02/26	-	-	-

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.($)
SLB N.V.	21.9x	2.36x	10.78x	2.18%	79.95B
BAKER HUGHES COMPANY	20.72x	2.6x	14.34x	1.48%	61.88B
TECHNIPFMC PLC	25.27x	2.76x	13.62x	0.26%	30.37B
HALLIBURTON COMPANY	14.77x	1.53x	8.36x	1.94%	29.44B
SAIPEM SPA	27.65x	0.53x	4.58x	3.69%	10.16B
NOV INC.	23.09x	0.85x	7.5x	1.96%	7.28B
SBM OFFSHORE N.V.	7.12x	1.46x	5.91x	3.11%	6.7B
WEATHERFORD INTERNATIONAL PLC	16.95x	1.44x	6.76x	1.22%	6.49B
KODIAK GAS SERVICES, INC.	31.09x	5.92x	10.65x	3.26%	6.21B
Average	20.95x	2.16x	9.17x	2.12%	26.5B
Weighted average by Cap.	21.11x	2.29x	11.15x	1.81%