Company Valuation: TechnipFMC plc

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 29,640 - -
Change - 103.97% 61.15% 40.38% 46.41% 64.43% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 28,838 28,520 28,076
Change - 86.73% 54.49% 35.49% 44.73% 65.51% -1.1% -1.56%
P/E 197x -50.8x 168x 15.2x 19.4x 24.7x 21.2x 19x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 7.08x 5.91x 5.28x
PEG - 0x -1x 0x 1x 0.7x 1.3x 1.7x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.77x 2.6x 2.48x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.69x 2.5x 2.35x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 13.3x 11.9x 10.9x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 16.5x 14.5x 13.2x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 20.9x 19.8x 18.3x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 4.78% 5.06% 5.46%
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% 0.28% 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 75.58 75.58 75.58
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.2x2.49x11.37x2.06% 84.67B
21.11x2.64x14.59x1.45% 63.17B
15.49x1.61x8.77x1.84% 30.93B
25.39x2.77x13.69x0.26% 30.51B
27.58x0.51x4.46x3.78% 9.87B
24.07x0.9x7.85x1.8% 7.67B
7.11x1.5x5.91x2.97% 7.01B
17.43x1.48x6.94x1.18% 6.67B
32.02x6.09x10.96x3.13% 6.48B
Average 21.49x 2.22x 9.39x 2.05% 27.44B
Weighted average by Cap. 21.79x 2.36x 11.48x 1.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!