Valuation Maurel OTC Markets

Stocks

Market Closed - OTC Markets 12:55:40 2026-10-23 pm EDT			5-day change	1st Jan Change
44.50 ^USD	+1.14%		+0.47%	+58.93%

Oct. 22	Etablissements Maurel & Prom S.A. Reports Production Results for the Third Quarter and Nine Months Ended 30 September 2026	CI
Oct. 22	Etablissements Maurel & Prom S.A. Reports Consolidates Sales Results for the Third Quarter and Nine Months Ended 30 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,801	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	39.65%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,428	1,221	1,087
Change	-	22.85%	39.12%	-22.22%	-2.05%	28.53%	-14.44%	-11%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	7.3x	7.05x	7.09x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.24x	1.08x	1.01x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	2.05x	-12.27x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.52x	2.46x	2.52x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	1.99x	1.67x	1.52x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.65x	3.2x	3.13x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	4.94x	4.94x	5.05x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	15.6x	4.18x	5.05x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	6.42%	23.9%	19.8%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.4355	0.3957	0.3394
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.83%	4.39%	3.76%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.236	1.279	1.272
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	35.2%	30.9%	26.7%
Net sales ¹	500	676	682	808	578	716	731.1	715
EBITDA ¹	280	443	359	368	249	391	382.1	346.9
EBIT ¹	158	352	193	258	403	288.8	247.3	215.2
Net income ¹	121	206	210	233	410	251	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-373.5	-579.6	-713.9
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.020	9.020	9.020
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,665	-	-
Announcement Date	3/18/22	3/14/23	3/1/24	3/6/25	3/12/26	-	-	-

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.($)
CONOCOPHILLIPS	13.15x	2.65x	5.72x	2.24%	181B
CANADIAN NATURAL RESOURCES LIMITED	12.78x	3.49x	6.62x	3.23%	114B
EOG RESOURCES, INC.	9.03x	2.93x	4.85x	2.52%	85.51B
ADNOC GAS PLC	16.57x	3.85x	10.21x	5.64%	66.21B
OCCIDENTAL PETROLEUM CORPORATION	7.01x	2.53x	3.93x	1.62%	64.15B
CENOVUS ENERGY INC.	8.04x	1.4x	4.38x	1.9%	60.63B
ONEOK, INC.	16.4x	2.04x	10.44x	4.49%	60.41B
DEVON ENERGY CORPORATION	9.54x	2.61x	5.06x	2.16%	59.09B
DIAMONDBACK ENERGY, INC.	10.83x	3.44x	4.82x	2.11%	57.62B
Average	11.48x	2.77x	6.23x	2.88%	83.16B
Weighted average by Cap.	11.79x	2.81x	6.15x	2.81%