Valuation APA Corporation

Stocks

Market Closed - Nasdaq 06:00:00 19/09/26 am AEST			5-day change	1st Jan Change
44.87 ^USD	-1.30%		+0.31%	+83.44%

01:33am	TotalEnergies' offshore project in Suriname on track for first output in mid-2028	RE
17/09	APA Keeps Quarterly Dividend at $0.25 a Share; Approves Additional Buyback Authorization of 40 Million Shares	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,768	15,008	11,005	8,542	8,675	15,720	-	-
Change	-	53.64%	-26.67%	-22.38%	1.56%	81.21%	-	-
Enterprise Value (EV) ¹	16,976	20,216	16,106	13,961	12,652	18,783	18,158	17,634
Change	-	19.08%	-20.33%	-13.32%	-9.38%	48.46%	-3.33%	-2.89%
P/E	10.4x	4.24x	3.88x	10.2x	6.13x	7.35x	9.57x	9.54x
PBR	-5.85x	34.4x	4.1x	1.6x	1.42x	2.13x	1.87x	1.79x
PEG	-	0x	-0.2x	-0.1x	0.1x	0.1x	-0.4x	32.43x
Capitalization / Revenue	1.23x	1.24x	1.34x	0.88x	0.94x	1.73x	1.92x	1.86x
EV / Revenue	2.14x	1.67x	1.97x	1.43x	1.37x	2.07x	2.21x	2.09x
EV / EBITDA	3.71x	2.96x	3.05x	2.36x	2.36x	2.93x	3.35x	3.43x
EV / EBIT	7.06x	3.31x	5.04x	7.34x	4.36x	4.63x	6.2x	6.36x
EV / FCF	7.12x	6.45x	20.2x	18.2x	12.4x	7.47x	11x	12.1x
FCF Yield	14%	15.5%	4.94%	5.51%	8.09%	13.4%	9.11%	8.25%
Dividend per Share ²	0.2375	0.75	1	1	1	1.007	1.023	1.074
Rate of return	0.88%	1.61%	2.79%	4.33%	4.09%	2.24%	2.28%	2.39%
EPS ²	2.59	11.02	9.25	2.27	3.99	6.101	4.688	4.702
Distribution rate	9.17%	6.81%	10.8%	44.1%	25.1%	16.5%	21.8%	22.8%
Net sales ¹	7,928	12,132	8,192	9,737	9,220	9,071	8,199	8,443
EBITDA ¹	4,573	6,838	5,275	5,918	5,359	6,412	5,417	5,148
EBIT ¹	2,405	6,113	3,195	1,902	2,904	4,056	2,926	2,772
Net income ¹	973	3,674	2,855	804	1,434	2,170	1,562	1,497
Net Debt ¹	7,208	5,208	5,101	5,419	3,977	3,063	2,437	1,913
Reference price ²	26.89	46.68	35.88	23.09	24.46	44.87	44.87	44.87
Nbr of stocks (in thousands)	363,274	321,512	306,719	369,947	354,669	350,352	-	-
Announcement Date	21/2/22	23/2/23	21/2/24	26/2/25	25/2/26	-	-	-

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.($)
APA CORPORATION	7.35x	2.07x	2.93x	2.24%	15.72B
CONOCOPHILLIPS	12.43x	2.43x	5.38x	2.58%	158B
CANADIAN NATURAL RESOURCES LIMITED	12.43x	3.31x	6.34x	3.59%	102B
EOG RESOURCES, INC.	8.43x	2.59x	4.5x	2.86%	75.65B
CENOVUS ENERGY INC.	9.88x	1.47x	4.78x	1.91%	60.06B
OCCIDENTAL PETROLEUM CORPORATION	7.25x	2.48x	3.94x	1.74%	58.82B
DEVON ENERGY CORPORATION	9.19x	2.56x	5.04x	2.29%	55.9B
DIAMONDBACK ENERGY, INC.	11.37x	3.44x	4.94x	2.27%	53.88B
WOODSIDE ENERGY GROUP LTD	12.38x	3.38x	5.14x	5.91%	43.81B
EQT CORPORATION	12.12x	3.92x	5.74x	1.32%	31.28B
Average	10.28x	2.76x	4.87x	2.67%	65.56B
Weighted average by Cap.	10.77x	2.72x	5.12x	2.74%