Valuation Equinor ASA

Equities

Real-time Oslo Bors Other stock markets 12:45:00 14/05/26 am AEST			5-day change	1st Jan Change
347.60 ^NOK	-1.05%		-0.66%	+46.67%

01:14pm	Equinor Explores European Consumers' Appetite for Costlier Energy	MT
13/05	Equinor to Gauge Interest in More Ambitious Oil, Gas Projects	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	86,418	113,152	93,843	63,664	59,032	94,371	-	-
Change	-	30.94%	-17.06%	-32.16%	-7.27%	59.86%	-	-
Enterprise Value (EV) ¹	87,285	99,864	86,774	70,303	70,920	101,727	101,765	102,375
Change	-	14.41%	-13.11%	-18.98%	0.88%	43.44%	0.04%	0.6%
P/E ratio	10.2x	3.95x	8.08x	7.5x	12.2x	7.66x	9.99x	10.9x
PBR	2.23x	2.1x	1.98x	1.55x	1.51x	1.94x	1.8x	1.74x
PEG	-	0x	-0.1x	-0.4x	-0.3x	0x	-0.4x	-1.31x
Capitalization / Revenue	0.95x	0.75x	0.88x	0.61x	0.55x	0.76x	0.84x	0.9x
EV / Revenue	0.96x	0.66x	0.81x	0.68x	0.67x	0.82x	0.9x	0.97x
EV / EBITDA	1.92x	1.17x	1.87x	1.72x	1.88x	1.93x	2.4x	2.75x
EV / EBIT	2.61x	1.33x	2.4x	2.36x	2.57x	2.41x	3.11x	3.82x
EV / FCF	4.2x	3.79x	6.14x	8.86x	11.9x	9.41x	11.1x	13x
FCF Yield	23.8%	26.4%	16.3%	11.3%	8.43%	10.6%	9.05%	7.68%
Dividend per Share ²	0.71	2.9	3.4	2.47	1.5	1.578	1.648	1.755
Rate of return	2.65%	8.12%	10.7%	10.6%	6.35%	4.16%	4.34%	4.63%
EPS ²	2.63	9.03	3.93	3.11	1.94	4.95	3.795	3.48
Distribution rate	27%	32.1%	86.5%	79.4%	77.3%	31.9%	43.4%	50.4%
Net sales ¹	90,924	150,806	107,174	103,774	106,462	124,174	112,774	105,114
EBITDA ¹	45,382	85,202	46,404	40,762	37,670	52,618	42,401	37,274
EBIT ¹	33,486	74,940	36,220	29,798	27,591	42,243	32,753	26,781
Net income ¹	8,563	28,746	11,885	8,806	5,043	12,125	9,141	8,058
Net Debt ¹	867	-13,288	-7,069	6,639	11,888	7,356	7,393	8,004
Reference price ²	26.78	35.71	31.77	23.34	23.61	37.92	37.92	37.92
Nbr of stocks (in thousands)	3,227,308	3,168,793	2,953,894	2,728,126	2,499,842	2,488,761	-	-
Announcement Date	9/2/22	7/2/23	7/2/24	5/2/25	4/2/26	-	-	-

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.($)
EQUINOR ASA	7.66x	0.82x	1.93x	4.16%	94.37B
ARAMCO	13.64x	3.41x	6.61x	5.01%	1,800B
CHEVRON CORPORATION	13.53x	1.75x	5.81x	3.83%	368B
PETROCHINA COMPANY LIMITED	8.97x	0.63x	4.14x	5.84%	295B
SHELL PLC	7.99x	0.84x	4.05x	3.61%	238B
TOTALENERGIES SE	7.71x	1.07x	4.07x	4.51%	194B
CNOOC LIMITED	6.33x	1.88x	3.03x	7.03%	167B
PETROBRAS	3.19x	1.61x	3.13x	11.69%	124B
ENI S.P.A.	9.28x	0.76x	3.93x	4.65%	81.17B
Average	8.70x	1.42x	4.08x	5.59%	373.51B
Weighted average by Cap.	11.45x	2.39x	5.48x	5.14%