Valuation TechnipFMC LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 22:58:27 29/06/2026 +04			5-day change	1st Jan Change
57.32 ^EUR	0.00%		0.00%	-

06-26	The Shovel Gets Pricier on Wall Street
06-26	Apple and OpenAI unsettle markets

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	25,692	-	-
Change	-	103.97%	61.15%	40.38%	46.41%	42.53%	-	-
Enterprise Value (EV) ¹	3,080	5,752	8,886	12,039	17,424	24,820	24,470	23,995
Change	-	86.73%	54.49%	35.49%	44.73%	42.45%	-1.41%	-1.94%
P/E	197x	-50.8x	168x	15.2x	19.4x	21.9x	18.7x	16.5x
PBR	0.78x	1.66x	2.88x	4.12x	5.56x	6.33x	5.39x	4.83x
PEG	-	0x	-1x	0x	1x	0.8x	1.1x	1.3x
Capitalization / Revenue	0.42x	0.81x	1.12x	1.36x	1.81x	2.41x	2.24x	2.13x
EV / Revenue	0.48x	0.86x	1.14x	1.33x	1.75x	2.33x	2.13x	1.99x
EV / EBITDA	5.31x	8.9x	10.8x	8.91x	9.55x	11.6x	10.2x	9.27x
EV / EBIT	15.8x	21.4x	20.1x	12.6x	12.6x	14.6x	12.5x	11.2x
EV / FCF	5.22x	29.6x	19x	17.7x	12x	18.6x	17.2x	15.5x
FCF Yield	19.1%	3.38%	5.26%	5.64%	8.31%	5.37%	5.82%	6.44%
Dividend per Share ²	-	-	0.1	0.2	0.2	0.1994	0.2104	0.2158
Rate of return	-	-	0.5%	0.69%	0.45%	0.31%	0.33%	0.33%
EPS ²	0.03	-0.24	0.12	1.91	2.3	2.936	3.45	3.903
Distribution rate	-	-	83.3%	10.5%	8.7%	6.79%	6.1%	5.53%
Net sales ¹	6,404	6,700	7,824	9,083	9,933	10,639	11,469	12,078
EBITDA ¹	580.4	646.5	819.6	1,351	1,824	2,143	2,404	2,588
EBIT ¹	195	269.3	441.8	958.4	1,382	1,703	1,956	2,137
Net income ¹	13.3	-107.2	56.2	842.9	963.9	1,186	1,333	1,447
Net Debt ¹	412	309.5	115.6	-272.5	-601.9	-871.9	-1,223	-1,697
Reference price ²	5.92	12.19	20.14	28.94	44.56	64.44	64.44	64.44
Nbr of stocks (in thousands)	450,700	446,440	435,460	425,415	404,520	398,702	-	-
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.	17.97x	2.12x	9.56x	2.5%	70.27B
BAKER HUGHES COMPANY	20.96x	2.02x	11.45x	1.66%	56.11B
HALLIBURTON COMPANY	14.59x	1.5x	8.13x	2%	28.58B
SAIPEM SPA	18.57x	0.5x	3.99x	3.85%	9.24B
KODIAK GAS SERVICES, INC.	36.95x	6.84x	12.35x	2.63%	7.58B
ARCHROCK, INC.	22.61x	6.2x	10.77x	2.19%	7.35B
NOV INC.	23.48x	0.8x	7.61x	1.89%	6.7B
WEATHERFORD INTERNATIONAL PLC	14.35x	1.31x	6.21x	1.32%	5.95B
SBM OFFSHORE N.V.	7.16x	1.38x	5.19x	3.65%	5.93B
Average	19.63x	2.52x	8.36x	2.41%	21.97B
Weighted average by Cap.	19.01x	2.17x	9.48x	2.22%