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 27,938 - -
Change - 103.97% 61.15% 40.38% 46.41% 54.99% - -
Enterprise Value (EV) 1 3,080 5,752 8,886 12,039 17,424 27,136 26,818 26,374
Change - 86.73% 54.49% 35.49% 44.73% 55.75% -1.17% -1.66%
P/E 197x -50.8x 168x 15.2x 19.4x 23.2x 20x 17.9x
PBR 0.78x 1.66x 2.88x 4.12x 5.56x 6.67x 5.57x 4.97x
PEG - 0x -1x 0x 1x 0.7x 1.2x 1.6x
Capitalization / Revenue 0.42x 0.81x 1.12x 1.36x 1.81x 2.61x 2.45x 2.33x
EV / Revenue 0.48x 0.86x 1.14x 1.33x 1.75x 2.53x 2.35x 2.2x
EV / EBITDA 5.31x 8.9x 10.8x 8.91x 9.55x 12.5x 11.1x 10.2x
EV / EBIT 15.8x 21.4x 20.1x 12.6x 12.6x 15.5x 13.7x 12.4x
EV / FCF 5.22x 29.6x 19x 17.7x 12x 19.7x 18.6x 17.2x
FCF Yield 19.1% 3.38% 5.26% 5.64% 8.31% 5.08% 5.38% 5.82%
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% 0.28% 0.29% 0.3%
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 10,724 11,416 11,969
EBITDA 1 580.4 646.5 819.6 1,351 1,824 2,173 2,406 2,580
EBIT 1 195 269.3 441.8 958.4 1,382 1,748 1,961 2,131
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 71.24 71.24 71.24
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.24x2.53x12.49x0.28% 27.94B
21.1x2.28x10.42x2.26% 76.98B
19.9x2.43x13.58x1.58% 57.6B
13.77x1.45x7.93x2.06% 27.5B
27.49x0.51x4.44x3.79% 9.65B
22.68x0.85x7.41x1.91% 7.23B
7.07x1.49x5.89x2.99% 6.97B
15.96x1.35x6.36x1.3% 6.07B
8.88x - - 4.29% 5.83B
26.64x5.38x9.68x3.76% 5.39B
Average 18.67x 2.03x 8.69x 2.42% 23.12B
Weighted average by Cap. 19.77x 2.15x 10.56x 1.97%

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

  1. Stock Market
  2. Stocks
  3. FTI Stock
  4. Valuation TechnipFMC plc