Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 658.9 - -
Change - 2.07% -23.71% -19.83% -8.9% 148.43% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,272 1,258 986.3
Change - -29.33% -29.26% -19.8% 3.28% 82% -1.16% -21.58%
P/E 1.18x -11.7x -12x 3.21x 143x 5.98x 5.01x 8.63x
PBR - 0.99x 0.8x - 0.5x 1.46x 2.33x 5.8x
PEG - 0x 0.4x -0x -1.5x 0x 0.3x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.56x 0.39x 0.43x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.07x 0.74x 0.64x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.07x 1.45x 1.36x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 4.04x 3.23x 2.31x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 16.3x 4.76x 2.79x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 6.12% 21% 35.9%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 2.91% 3.12% 2.67%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0592 0.0707 0.041
Distribution rate - - - - 1,072% 17.4% 15.6% 23%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,185 1,706 1,538
EBITDA 1 742.9 979.1 824.7 672.6 503.8 616.1 868.4 722.9
EBIT 1 443.2 709.2 482.6 - 394.1 314.6 389.6 426.4
Net income 1 377 -41.23 -30.83 93.77 1.562 155.7 270.9 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 613.6 598.9 327.4
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3540 0.3540 0.3540
Nbr of stocks (in thousands) 1,839,866 1,846,206 1,890,641 1,851,580 1,859,057 1,861,081 - -
Announcement Date 24/3/22 5/4/23 28/3/24 27/3/25 25/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.98x1.07x2.07x2.91% 659M
12.56x2.4x5.49x2.55% 160B
12.71x3.35x6.38x3.54% 105B
8.94x2.72x4.76x2.75% 78.79B
7.7x2.53x4.01x1.73% 60.09B
9.9x1.43x4.71x1.95% 59.43B
12.4x3.71x5.26x2.12% 57.57B
9.78x2.58x5.02x2.35% 55.46B
13.21x3.5x5.29x5.46% 45.53B
6.38x1.61x3.98x5.18% 36.25B
Average 9.96x 2.49x 4.70x 3.05% 65.87B
Weighted average by Cap. 10.92x 2.67x 5.18x 2.89%

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. ENQ Stock
  4. Valuation EnQuest PLC