Valuation Hess Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-06 pm EDT			5-day change	1st Jan Change
126.30 ^USD	-2.11%		-8.52%	-12.39%

Sep. 05	Such a long wait
Sep. 05	Analyst recommendations: Booking Holdings, Humana, Dollar Tree, Lloyds Banking Group...

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	20,165	16,104	22,787	43,495	44,091	38,786	-	-
Change	-	-20.14%	41.5%	90.88%	1.37%	-12.03%	-	-
Enterprise Value (EV) ¹	26,000	22,661	28,532	49,290	51,016	45,164	44,582	43,534
Change	-	-12.84%	25.91%	72.75%	3.5%	-11.47%	-1.29%	-2.35%
P/E ratio	-48.8x	-5.2x	40.9x	19.8x	32.1x	12x	11.4x	9.91x
PBR	2.33x	3x	3.63x	5.5x	4.93x	3.16x	2.58x	1.97x
PEG	-	-0x	-0x	0x	-0.9x	0x	1.99x	0.7x
Capitalization / Revenue	3.1x	3.35x	3.02x	3.76x	4.14x	3x	2.73x	2.59x
EV / Revenue	3.99x	4.72x	3.78x	4.26x	4.79x	3.5x	3.14x	2.9x
EV / EBITDA	8.8x	10.4x	7.49x	8.07x	9.6x	5.95x	5.54x	4.7x
EV / EBIT	43.3x	-9.51x	14.5x	11.8x	17.3x	8.9x	8.07x	7.29x
EV / FCF	-21.9x	-26.2x	25x	40.4x	-307x	26.3x	29.8x	28.1x
FCF Yield	-4.57%	-3.81%	4.01%	2.47%	-0.33%	3.8%	3.35%	3.56%
Dividend per Share ²	1	1	1	1.5	1.75	1.875	2.075	2.332
Rate of return	1.5%	1.89%	1.35%	1.06%	1.21%	1.48%	1.64%	1.85%
EPS ²	-1.37	-10.15	1.81	7.18	4.49	10.51	11.11	12.74
Distribution rate	-73%	-9.85%	55.2%	20.9%	39%	17.8%	18.7%	18.3%
Net sales ¹	6,510	4,804	7,554	11,570	10,645	12,908	14,186	14,988
EBITDA ¹	2,956	2,169	3,808	6,105	5,312	7,587	8,051	9,269
EBIT ¹	601	-2,382	1,971	4,174	2,949	5,073	5,524	5,969
Net income ¹	-412	-3,093	559	2,223	1,382	3,178	3,359	3,923
Net Debt ¹	5,835	6,557	5,745	5,795	6,925	6,379	5,796	4,748
Reference price ²	66.81	52.79	74.03	141.82	144.16	126.30	126.30	126.30
Nbr of stocks (in thousands)	301,825	305,063	307,810	306,692	305,847	307,094	-	-
Announcement Date	1/29/20	1/27/21	1/26/22	1/25/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HESS CORPORATION	12.02x	3.5x	5.95x	+1.48%	38.79B
CHEVRON CORPORATION	12.44x	1.39x	5.78x	+4.71%	253B
CNOOC LIMITED	5.82x	1.82x	2.96x	+7.63%	125B
CONOCOPHILLIPS	12.32x	2.33x	5.42x	+2.98%	123B
CANADIAN NATURAL RESOURCES LIMITED	12.97x	2.95x	6.12x	+4.64%	70.59B
EOG RESOURCES, INC.	9.96x	2.67x	4.91x	+3.41%	68.43B
OCCIDENTAL PETROLEUM CORPORATION	13.48x	2.72x	5.17x	+1.65%	48.66B
DIAMONDBACK ENERGY, INC.	9.72x	3.99x	5.53x	+4.57%	32.06B
WOODSIDE ENERGY GROUP LTD	9.08x	2.87x	3.9x	+8.05%	30.48B
DEVON ENERGY CORPORATION	8.25x	2.09x	4.25x	+2.99%	25.89B
Average	10.60x	2.63x	5.00x	+4.21%	81.6B
Weighted average by Cap.	10.92x	2.20x	5.09x	+4.51%