Valuation Baker Hughes Company

Equities

Market Closed - Nasdaq Other stock markets 06:00:00 16/04/26 am AEST			5-day change	1st Jan Change
60.07 ^USD	-2.31%		-4.89%	+31.91%

15/04	Piper Sandler Adjusts Baker Hughes PT to $64 From $61, Maintains Overweight Rating	MT
14/04	RBC Raises Price Target on Baker Hughes to $68 From $63, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,931	29,573	34,393	40,590	44,938	59,575	-	-
Change	-	41.29%	16.3%	18.02%	10.71%	32.57%	-	-
Enterprise Value (EV) ¹	23,805	33,742	37,767	43,249	47,310	58,791	57,977	56,743
Change	-	41.74%	11.93%	14.52%	9.39%	24.27%	-1.38%	-2.13%
P/E ratio	-89.1x	-48.4x	17.9x	13.8x	17.5x	25.3x	21.7x	18.5x
PBR	1.47x	2.07x	2.22x	2.4x	2.36x	2.77x	2.55x	2.38x
PEG	-	-0x	-0x	0.2x	-1.4x	-2.87x	1.3x	1.1x
Capitalization / Revenue	1.02x	1.4x	1.35x	1.46x	1.62x	2.2x	2.09x	2.03x
EV / Revenue	1.16x	1.59x	1.48x	1.55x	1.71x	2.17x	2.03x	1.94x
EV / EBITDA	8.88x	11.3x	10x	9.42x	9.81x	12.4x	11x	10.1x
EV / EBIT	15.1x	17.6x	14.1x	12.5x	13x	16.7x	14.3x	12.8x
EV / FCF	13x	30.2x	18.5x	19.2x	17.3x	24.2x	21.1x	18.1x
FCF Yield	7.7%	3.31%	5.41%	5.22%	5.77%	4.13%	4.75%	5.53%
Dividend per Share ²	0.72	0.73	0.78	0.84	0.92	0.9569	1.003	1.109
Rate of return	2.99%	2.47%	2.28%	2.05%	2.02%	1.59%	1.67%	1.85%
EPS ²	-0.27	-0.61	1.91	2.98	2.6	2.37	2.772	3.243
Distribution rate	-267%	-120%	40.8%	28.2%	35.4%	40.4%	36.2%	34.2%
Net sales ¹	20,536	21,156	25,506	27,829	27,733	27,046	28,527	29,277
EBITDA ¹	2,681	2,981	3,763	4,591	4,825	4,746	5,284	5,626
EBIT ¹	1,576	1,920	2,676	3,455	3,637	3,514	4,065	4,417
Net income ¹	-219	-601	1,943	2,979	2,588	2,357	2,720	3,194
Net Debt ¹	2,874	4,169	3,374	2,659	2,372	-783.6	-1,598	-2,831
Reference price ²	24.06	29.53	34.18	41.02	45.54	60.07	60.07	60.07
Nbr of stocks (in thousands)	869,968	1,001,468	1,006,234	989,526	986,774	991,757	-	-
Announcement Date	20/1/22	23/1/23	23/1/24	30/1/25	25/1/26	-	-	-

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.($)
BAKER HUGHES COMPANY	25.94x	2.23x	12.7x	1.56%	59.57B
SLB N.V.	18.8x	2.3x	9.92x	2.3%	78.69B
HALLIBURTON COMPANY	17.01x	1.66x	9.01x	1.9%	31.35B
TECHNIPFMC PLC	24.68x	2.61x	13.1x	0.28%	28.81B
SAIPEM SPA	18.19x	0.51x	4.13x	3.84%	9.48B
SBM OFFSHORE N.V.	8.71x	1.6x	5.86x	2.88%	7.05B
WEATHERFORD INTERNATIONAL PLC	18.73x	1.54x	7.19x	1.21%	7.16B
NOV INC.	19.23x	0.81x	7.11x	1.85%	6.86B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	10.18x	-	-	3.72%	6.43B
VALLOUREC	13.55x	1.38x	6.33x	6.23%	6.44B
Average	17.50x	1.63x	8.37x	2.58%	24.18B
Weighted average by Cap.	20.35x	2.05x	10.27x	2%