Valuation Maurel

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-30 pm EDT			5-day change	1st Jan Change
8.140 ^EUR	+0.43%		+1.06%	+47.33%

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	1,815	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	40.71%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,473	1,235	1,101
Change	-	22.85%	39.12%	-22.22%	-2.05%	32.61%	-16.14%	-10.88%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	6.34x	7.11x	7.15x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.16x	1.09x	1.02x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.7x	-12.37x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.53x	2.48x	2.54x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.06x	1.69x	1.54x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.72x	3.23x	3.17x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.1x	5x	5.11x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.1x	4.22x	5.12x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.62%	23.7%	19.5%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.4802	0.3957	0.3394
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	5.28%	4.35%	3.73%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.433	1.279	1.272
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	33.5%	30.9%	26.7%
Net sales ¹	500	676	682	808	578	716	731.1	715
EBITDA ¹	280	443	359	368	249	395.8	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	289.8	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-341.9	-579.6	-713.9
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.089	9.089	9.089
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.($)
MAUREL	6.34x	2.06x	3.72x	5.28%	1.81B
CONOCOPHILLIPS	13.43x	2.7x	5.84x	2.19%	185B
CANADIAN NATURAL RESOURCES LIMITED	12.99x	3.55x	6.72x	3.17%	116B
EOG RESOURCES, INC.	9.17x	2.97x	4.91x	2.48%	86.83B
ADNOC GAS PLC	16.36x	3.8x	10.08x	5.71%	65.37B
OCCIDENTAL PETROLEUM CORPORATION	7x	2.52x	3.91x	1.64%	63.98B
ONEOK, INC.	15.25x	2.03x	10.53x	4.44%	61.2B
CENOVUS ENERGY INC.	7.91x	1.4x	4.37x	1.9%	60.51B
DEVON ENERGY CORPORATION	9.6x	2.66x	5.15x	2.13%	59.97B
DIAMONDBACK ENERGY, INC.	11.05x	3.47x	4.95x	2.05%	59.39B
Average	10.91x	2.72x	6.02x	3.1%	76B
Weighted average by Cap.	11.79x	2.84x	6.20x	2.78%