Company Valuation: TotalEnergies SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 132,408 155,681 160,143 124,528 139,934 194,981 - -
Change - 17.58% 2.87% -22.24% 12.37% 39.34% - -
Enterprise Value (EV) 1 175,613 174,675 176,363 135,458 160,149 220,018 217,208 216,605
Change - -0.53% 0.97% -23.19% 18.23% 37.38% -1.28% -0.28%
P/E 8.57x 7.98x 7.85x 8.26x 11.3x 8.16x 9x 9.1x
PBR 1.18x 1.39x 1.37x 1.05x 1.22x 1.53x 1.43x 1.35x
PEG - 0.2x 0.8x -0.4x -0.8x 0.1x -0.96x -8.01x
Capitalization / Revenue 0.72x 0.59x 0.73x 0.64x 0.77x 0.93x 1x 1x
EV / Revenue 0.95x 0.66x 0.81x 0.69x 0.88x 1.04x 1.11x 1.11x
EV / EBITDA 4.53x 2.44x 3.53x 3.14x 3.95x 4.35x 4.75x 4.9x
EV / EBIT 7.2x 3.46x 5.49x 5.4x 7.64x 6.03x 7.08x 7.44x
EV / FCF 9.72x 5.51x 7.68x 8.5x 15.4x 10.9x 12.3x 11.8x
FCF Yield 10.3% 18.1% 13% 11.8% 6.49% 9.19% 8.16% 8.47%
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% 4.66% 4.84% 5.04%
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 25,036 22,227 21,623
Reference price 2 50.76 62.68 68.09 55.25 65.27 87.72 87.72 87.72
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.($)
8.16x1.04x4.35x4.66% 195B
13.71x3.51x6.6x5.33% 1,679B
13.41x1.86x6.08x3.46% 404B
8.6x0.68x4.05x5.8% 302B
8.02x0.88x3.84x3.44% 251B
6.4x1.8x2.87x6.9% 159B
3.8x1.57x2.95x7.92% 120B
8.07x0.87x2.13x3.68% 102B
8.44x0.81x4x4.79% 78.89B
Average 8.74x 1.45x 4.10x 5.11% 365.64B
Weighted average by Cap. 11.43x 2.40x 5.44x 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. Valuation TotalEnergies SE