Company Valuation: APA Corporation

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 15,349 - -
Change - 53.64% -26.67% -22.38% 1.56% 76.93% - -
Enterprise Value (EV) 1 16,976 20,216 16,106 13,961 12,652 18,399 17,749 17,207
Change - 19.08% -20.33% -13.32% -9.38% 45.43% -3.54% -3.05%
P/E 10.4x 4.24x 3.88x 10.2x 6.13x 7.18x 9.16x 9.14x
PBR -5.85x 34.4x 4.1x 1.6x 1.42x 2.08x 1.83x 1.75x
PEG - 0x -0.2x -0.1x 0.1x 0.1x -0.4x 53.86x
Capitalization / Revenue 1.23x 1.24x 1.34x 0.88x 0.94x 1.68x 1.86x 1.81x
EV / Revenue 2.14x 1.67x 1.97x 1.43x 1.37x 2.01x 2.15x 2.03x
EV / EBITDA 3.71x 2.96x 3.05x 2.36x 2.36x 2.85x 3.23x 3.3x
EV / EBIT 7.06x 3.31x 5.04x 7.34x 4.36x 4.47x 5.91x 6.13x
EV / FCF 7.12x 6.45x 20.2x 18.2x 12.4x 7.2x 11x 11.8x
FCF Yield 14% 15.5% 4.94% 5.51% 8.09% 13.9% 9.09% 8.45%
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% 2.3% 2.34% 2.45%
EPS 2 2.59 11.02 9.25 2.27 3.99 6.101 4.785 4.793
Distribution rate 9.17% 6.81% 10.8% 44.1% 25.1% 16.5% 21.4% 22.4%
Net sales 1 7,928 12,132 8,192 9,737 9,220 9,138 8,248 8,479
EBITDA 1 4,573 6,838 5,275 5,918 5,359 6,456 5,489 5,207
EBIT 1 2,405 6,113 3,195 1,902 2,904 4,113 3,002 2,808
Net income 1 973 3,674 2,855 804 1,434 2,189 1,588 1,516
Net Debt 1 7,208 5,208 5,101 5,419 3,977 3,051 2,400 1,858
Reference price 2 26.89 46.68 35.88 23.09 24.46 43.81 43.81 43.81
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.65x2.33x5.12x2.6% 156B
11.87x3.16x6.14x3.67% 98.01B
8.4x2.53x4.39x2.86% 75.64B
18.03x4.17x11.1x5.38% 69.34B
7.22x2.46x3.87x1.8% 58.19B
8.59x1.38x4.44x1.97% 56.48B
8.86x2.42x4.87x2.32% 55.06B
10.97x3.31x4.69x2.36% 51.63B
11.89x3.19x4.82x6.39% 41.68B
Average 10.83x 2.77x 5.49x 3.26% 73.56B
Weighted average by Cap. 11.06x 2.74x 5.57x 3.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - APA Corporation

Historical PBR trend

Valuation ratios - PBR - APA Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - APA Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - APA Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - APA Corporation