Valuation MOL Magyar Olaj- és Gázipari Nyrt

Stocks

Market Closed - Budapest S.E. Other stock markets 11:20:00 2026-06-09 am EDT			5-day change	1st Jan Change
3,892.00 ^HUF	-1.12%		-0.66%	+32.38%

Jun. 06	US gives Hungary's MOL more time for talks to buy Serbian oil firm NIS	RE
Jun. 03	Russia's Druzhba oil exports to Hungary, Slovakia back to normal levels in May, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,577,907	1,644,626	1,790,149	1,735,016	1,873,365	2,479,978	-	-
Change	-	4.23%	8.85%	-3.08%	7.97%	32.38%	-	-
Enterprise Value (EV) ¹	2,200,644	2,161,186	2,501,502	2,483,147	2,548,189	3,127,812	2,959,075	2,819,295
Change	-	-1.79%	15.75%	-0.73%	2.62%	22.75%	-5.39%	-4.72%
P/E ratio	3.49x	2.26x	3.96x	6.19x	5.85x	8.16x	7.36x	8.69x
PBR	0.66x	0.45x	0.54x	0.41x	-	0.7x	0.67x	0.65x
PEG	-	0x	-0.1x	-0.2x	0.4x	-1.64x	0.7x	-0.6x
Capitalization / Revenue	0.26x	0.17x	0.2x	0.19x	0.22x	0.28x	0.29x	0.31x
EV / Revenue	0.37x	0.22x	0.28x	0.27x	0.29x	0.36x	0.35x	0.35x
EV / EBITDA	1.98x	1.28x	2.23x	5.49x	7.09x	2.82x	2.63x	2.67x
EV / EBIT	3.59x	1.72x	3.69x	4.25x	5.84x	5.6x	5.08x	5.6x
EV / FCF	5.26x	2.8x	9.97x	11.2x	6.11x	8.5x	7.2x	7.25x
FCF Yield	19%	35.8%	10%	8.92%	16.4%	11.8%	13.9%	13.8%
Dividend per Share ²	100	-	-	165	275	295.1	299.1	306
Rate of return	3.97%	-	-	6.04%	9.35%	7.58%	7.68%	7.86%
EPS ²	723	1,151	714	441.1	502.2	477.2	528.5	448.1
Distribution rate	13.8%	-	-	37.4%	54.8%	61.8%	56.6%	68.3%
Net sales ¹	5,959,307	9,868,163	8,908,499	9,178,677	8,696,283	8,761,015	8,408,559	8,065,558
EBITDA ¹	1,113,395	1,693,096	1,123,700	452,404	359,609	1,109,153	1,125,447	1,054,149
EBIT ¹	612,885	1,259,112	677,575	584,872	436,488	558,429	582,321	503,021
Net income ¹	526,135	851,590	529,918	327,265	298,053	356,485	400,984	353,252
Net Debt ¹	622,737	516,560	711,353	748,131	674,824	647,834	479,097	339,317
Reference price ²	2,520.00	2,602.00	2,826.00	2,730.00	2,940.00	3,892.00	3,892.00	3,892.00
Nbr of stocks (in thousands)	626,154	632,062	633,457	635,537	637,199	637,199	-	-
Announcement Date	2/18/22	2/17/23	2/16/24	2/20/25	2/19/26	-	-	-

¹HUF in Million²HUF

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.($)
MOL MAGYAR OLAJ- ÉS GÁZIPARI NYRT	8.12x	0.36x	2.78x	7.48%	8.13B
EXXON MOBIL CORPORATION	12.78x	1.62x	7.23x	2.73%	629B
RELIANCE INDUSTRIES LTD	19.73x	1.65x	9.46x	0.51%	179B
BP PLC	8.03x	0.57x	2.84x	4.69%	113B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.19x	0.28x	4.63x	6.99%	82.76B
MARATHON PETROLEUM CORPORATION	7.91x	0.69x	5.92x	1.53%	77.7B
VALERO ENERGY CORPORATION	8.38x	0.6x	5.66x	1.86%	76.72B
SUNCOR ENERGY INC.	9.31x	1.8x	4.77x	2.76%	74.73B
PHILLIPS 66	9.17x	0.59x	6.89x	2.75%	73.54B
IMPERIAL OIL LIMITED	11.87x	1.39x	7.65x	2.01%	59.44B
Average	10.55x	0.95x	5.78x	3.33%	137.41B
Weighted average by Cap.	12.17x	1.28x	6.69x	2.74%