Company Valuation: TotalEnergies SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 132,408 155,681 160,143 124,528 139,934 203,317 - -
Change - 17.58% 2.87% -22.24% 12.37% 45.29% - -
Enterprise Value (EV) 1 175,613 174,675 176,363 135,458 160,149 228,634 225,920 225,322
Change - -0.53% 0.97% -23.19% 18.23% 42.76% -1.19% -0.26%
P/E 8.57x 7.98x 7.85x 8.26x 11.3x 8.5x 9.38x 9.49x
PBR 1.18x 1.39x 1.37x 1.05x 1.22x 1.59x 1.5x 1.41x
PEG - 0.2x 0.8x -0.4x -0.8x 0.1x -1x -8.35x
Capitalization / Revenue 0.72x 0.59x 0.73x 0.64x 0.77x 0.97x 1.04x 1.04x
EV / Revenue 0.95x 0.66x 0.81x 0.69x 0.88x 1.09x 1.15x 1.15x
EV / EBITDA 4.53x 2.44x 3.53x 3.14x 3.95x 4.52x 4.94x 5.1x
EV / EBIT 7.2x 3.46x 5.49x 5.4x 7.64x 6.27x 7.36x 7.74x
EV / FCF 9.72x 5.51x 7.68x 8.5x 15.4x 11.5x 13x 12.3x
FCF Yield 10.3% 18.1% 13% 11.8% 6.49% 8.66% 7.69% 8.11%
Dividend per Share 2 3.033 4.088 3.239 3.341 4.034 4.092 4.246 4.424
Rate of return 5.98% 6.52% 4.76% 6.05% 6.18% 4.47% 4.64% 4.84%
EPS 2 5.92 7.85 8.67 6.69 5.78 10.76 9.749 9.638
Distribution rate 51.2% 52.1% 37.4% 49.9% 69.8% 38% 43.6% 45.9%
Net sales 1 184,634 263,310 218,945 195,610 182,344 210,674 195,725 195,327
EBITDA 1 38,740 71,578 50,030 43,143 40,555 50,564 45,737 44,193
EBIT 1 24,397 50,522 32,150 25,062 20,959 36,469 30,679 29,122
Net income 1 16,032 20,526 21,384 15,758 13,127 23,441 20,145 19,295
Net Debt 1 43,205 18,994 16,220 10,930 20,215 25,317 22,603 22,005
Reference price 2 50.76 62.68 68.09 55.25 65.27 91.47 91.47 91.47
Nbr of stocks (in thousands) 2,608,696 2,483,722 2,351,973 2,253,733 2,143,949 2,222,679 - -
Announcement Date 10/02/22 08/02/23 07/02/24 05/02/25 11/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.89x3.55x6.68x5.28% 1,701B
13.38x1.88x5.97x3.47% 404B
8.43x0.63x3.87x6.21% 292B
8.3x0.91x4.02x3.32% 260B
8.5x1.09x4.52x4.47% 203B
6.1x1.82x2.92x7.39% 155B
3.77x1.56x2.93x8.04% 118B
8.12x0.87x2.14x3.66% 102B
8.89x0.84x4.18x4.55% 83.57B
Average 8.82x 1.46x 4.14x 5.15% 368.64B
Weighted average by Cap. 11.56x 2.43x 5.49x 5.07%

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. TTE Stock
  4. TTE Stock
  5. Valuation TotalEnergies SE