Company Valuation: BP PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,684 103,896 100,526 77,879 89,106 115,973 - -
Change - 18.49% -3.24% -22.53% 14.42% 30.15% - -
Enterprise Value (EV) 1 126,510 125,318 121,438 100,876 111,288 131,901 122,165 118,994
Change - -0.94% -3.1% -16.93% 10.32% 18.52% -7.38% -2.6%
P/E 12x -43.7x 6.92x 212x 1,713x 5.84x 8.37x 10.4x
PBR 1.2x 1.61x 1.42x 1.32x 1.69x 1.75x 1.58x 1.5x
PEG - 0x -0x -2.2x -20.1x 0x -0.3x -0.5x
Capitalization / Revenue 0.56x 0.43x 0.48x 0.41x 0.47x 0.49x 0.54x 0.57x
EV / Revenue 0.8x 0.52x 0.58x 0.53x 0.59x 0.56x 0.57x 0.59x
EV / EBITDA 3.41x 2.08x 2.83x 2.71x 2.99x 2.31x 2.69x 3.13x
EV / EBIT 5.66x 2.72x 4.49x 4.89x 5.72x 3.42x 4.41x 5.57x
EV / FCF 9.94x 5.09x 6.84x 8.41x 11.2x 5.21x 6.8x 9.83x
FCF Yield 10.1% 19.6% 14.6% 11.9% 8.95% 19.2% 14.7% 10.2%
Dividend per Share 2 0.2163 0.2408 0.2842 0.3127 0.3296 0.3366 0.3566 0.3658
Rate of return 4.83% 4.21% 4.79% 6.36% 5.66% 4.49% 4.75% 4.87%
EPS 2 0.3733 -0.131 0.8585 0.0232 0.0034 1.285 0.8961 0.7217
Distribution rate 57.9% -184% 33.1% 1,348% 9,694% 26.2% 39.8% 50.7%
Net sales 1 157,739 241,392 210,130 189,185 189,335 235,393 215,046 201,701
EBITDA 1 37,147 60,362 42,964 37,246 37,272 56,988 45,479 38,068
EBIT 1 22,342 46,044 27,036 20,624 19,450 38,572 27,717 21,364
Net income 1 7,565 -2,487 15,239 381 55 18,369 13,805 11,073
Net Debt 1 38,826 21,422 20,912 22,997 22,182 15,928 6,192 3,021
Reference price 2 4.475 5.722 5.938 4.920 5.825 7.504 7.504 7.504
Nbr of stocks (in thousands) 19,593,397 18,157,212 16,930,452 15,828,940 15,297,154 15,453,876 - -
Announcement Date 8/2/22 7/2/23 6/2/24 11/2/25 10/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.21x1.63x6.91x2.45% 693B
18.96x1.59x9.43x0.49% 193B
5.84x0.56x2.35x4.55% 116B
6.41x0.72x4.16x0.99% 112B
6.42x0.63x3.98x1.29% 105B
7.71x0.64x5.34x1.94% 103B
10.08x0.33x5.04x7.11% 95.64B
7.95x1.65x4.04x2.48% 79.78B
10.39x1.38x6.68x1.9% 60.15B
Average 9.66x 1.01x 5.33x 2.58% 173B
Weighted average by Cap. 11.49x 1.26x 6.11x 2.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BP PLC

Historical PBR trend

Valuation ratios - PBR - BP PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BP PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BP PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - BP PLC