Valuation Eni Liquidnet

Stocks

End-of-day quote Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

Sep. 28	Bearish MIB as ECB rate expectations turn more hawkish	AN
Sep. 28	European Equities Traded in the US as American Depositary Receipts Start Week Slightly Lower in Monday Trading	MT

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	71,636	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	46.34%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	84,203	82,544	81,030
Change	-	-8.31%	15.89%	-10.12%	8.47%	31.49%	-1.97%	-1.83%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.77x	10.5x	10.3x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.42x	1.34x	1.26x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.6x	5.06x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.72x	0.78x	0.84x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.85x	0.9x	0.95x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	4.19x	4.39x	4.36x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	6.54x	7.4x	7.48x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	9.69x	9.78x	9.07x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	10.3%	10.2%	11%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.141	1.144	1.19
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	4.64%	4.65%	4.84%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.802	2.337	2.384
Distribution rate	50.9%	22.4%	67.1%	127%	135%	40.7%	48.9%	49.9%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	99,193	91,559	85,255
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,073	18,797	18,565
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,880	11,160	10,834
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,859	6,391	6,337
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,567	10,908	9,394
Reference price ²	12.22	13.29	15.35	13.09	16.14	24.58	24.58	24.58
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,914,412	-	-
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	13.22x	3.46x	6.54x	5.38%	1,664B
CHEVRON CORPORATION	12.89x	1.81x	5.96x	3.49%	401B
PETROCHINA COMPANY LIMITED	7.94x	0.6x	3.92x	6.56%	289B
SHELL PLC	8.27x	0.95x	4.17x	3.26%	274B
TOTALENERGIES SE	8.18x	1.07x	4.4x	4.49%	203B
CNOOC LIMITED	5.96x	1.64x	2.62x	7.66%	147B
PETROBRAS	3.92x	1.59x	3x	8.49%	126B
EQUINOR ASA	7.67x	0.83x	2.03x	3.69%	101B
ENI S.P.A.	8.6x	0.84x	4.13x	4.73%	80.01B
Average	8.52x	1.42x	4.09x	5.31%	365.09B
Weighted average by Cap.	11.03x	2.35x	5.40x	5.18%