Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 649.3 - -
Change - 2.07% -23.71% -19.83% -8.9% 144.82% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,513 1,338 1,063
Change - -29.33% -29.26% -19.8% 3.28% 116.46% -11.59% -20.58%
P/E 1.18x -11.7x -12x 3.21x 143x 7.13x 4.54x 6.96x
PBR - 0.99x 0.8x - 0.5x 2.3x 5.72x 5.72x
PEG - 0x 0.4x -0x -1.5x 0x 0.1x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.54x 0.37x 0.41x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.27x 0.77x 0.67x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.51x 1.5x 1.36x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 5.14x 3.03x 2.41x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 5.93x 3.85x 2.71x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 16.9% 26% 36.9%
Dividend per Share 2 - - - - 0.0107 0.0104 0.0124 0.0114
Rate of return - - - - 7.51% 2.99% 3.55% 3.26%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0489 0.0769 0.0502
Distribution rate - - - - 1,072% 21.3% 16.1% 22.7%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,193 1,736 1,589
EBITDA 1 742.9 979.1 824.7 672.6 503.8 603.9 891.6 781.4
EBIT 1 443.2 709.2 482.6 - 394.1 294.3 441.9 441.1
Net income 1 377 -41.23 -30.83 93.77 1.562 120.8 237.1 190.1
Net Debt 1 1,222 717.1 480.9 385.8 433.9 864.1 688.8 413.3
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3489 0.3489 0.3489
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.13x1.27x2.51x2.99% 649M
11.81x2.31x5.11x2.71% 150B
11.95x3.17x6.18x3.7% 98.61B
8.26x2.49x4.37x2.96% 73.18B
9.55x1.42x4.63x1.97% 57.82B
6.98x2.4x3.79x1.82% 56.29B
9.02x2.46x4.91x2.37% 53.96B
11.15x3.32x4.76x2.36% 51.66B
12.09x3.31x5.03x6.05% 42.79B
5.51x1.62x3.88x4.91% 34.66B
Average 9.35x 2.38x 4.52x 3.18% 62.01B
Weighted average by Cap. 10.13x 2.52x 4.90x 3.04%

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