Valuation Eni LIQUIDNET SYSTEMS

Stocks

End-of-day quote LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

Jul. 11	Eni CEO says oil market risks breaking out of current range by early 2027	RE
Jul. 10	Europe on alternating current, Nexi recharges the MIB	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,240	44,706	49,449	40,411	48,951	60,938	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	24.49%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	73,520	72,386	71,158
Change	-	-8.31%	15.89%	-10.12%	8.47%	14.81%	-1.54%	-1.7%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.41x	9.3x	9.09x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.22x	1.15x	1.09x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.97x	3.92x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.62x	0.67x	0.66x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.75x	0.79x	0.77x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	3.66x	3.93x	3.79x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	5.77x	6.63x	6.45x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	8.9x	9.31x	8.66x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	11.2%	10.7%	11.6%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.096	1.143	1.188
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	5.28%	5.51%	5.73%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.469	2.232	2.284
Distribution rate	50.9%	22.4%	67.1%	127%	135%	44.4%	51.2%	52%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	97,757	91,568	92,156
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,074	18,427	18,754
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,733	10,920	11,030
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,254	6,136	6,126
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,582	11,449	10,220
Reference price ²	12.22	13.29	15.35	13.09	16.14	20.76	20.76	20.76
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,936,054	-	-
Announcement Date	2/18/22	2/23/23	2/16/24	2/27/25	2/26/26	-	-	-

¹EUR in Million²EUR

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.($)
ARAMCO	13.68x	3.36x	6.48x	5.21%	1,722B
CHEVRON CORPORATION	11.61x	1.64x	5.46x	4.04%	349B
PETROCHINA COMPANY LIMITED	7.45x	0.54x	3.4x	7.02%	246B
SHELL PLC	7.88x	0.84x	3.82x	3.82%	227B
TOTALENERGIES SE	6.97x	0.97x	3.84x	5.26%	174B
CNOOC LIMITED	5.3x	1.56x	2.51x	8.55%	136B
PETROBRAS	3.29x	1.47x	2.83x	12.98%	107B
EQUINOR ASA	7.1x	0.78x	1.81x	4.68%	84.02B
Average	7.91x	1.40x	3.77x	6.44%	380.48B
Weighted average by Cap.	11.20x	2.40x	5.33x	5.53%