Valuation Subsea 7 S.A.

Equities

Market Closed - Oslo Bors Other stock markets 10:45:00 2024-09-13 am EDT			5-day change	1st Jan Change
182.30 ^NOK	+1.67%		-1.78%	+23.01%

Sep. 09	BNP Paribas Downgrades Subsea 7 to Neutral, Cuts PT	MT
Aug. 28	Bernstein Downgrades Subsea7 to Market Perform, Lowers PT	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,571	3,058	2,119	3,330	4,391	5,092	-	-
Change	-	-14.35%	-30.72%	57.16%	31.86%	15.96%	-	-
Enterprise Value (EV) ¹	3,407	2,756	1,943	3,040	4,943	5,829	5,415	4,800
Change	-	-19.1%	-29.5%	56.47%	62.61%	17.91%	-7.09%	-11.37%
P/E ratio	-44.3x	-2.8x	65.2x	60.4x	292x	21.6x	10.9x	9.2x
PBR	0.68x	0.72x	0.51x	0.81x	1.01x	1.19x	1.15x	1.07x
PEG	-	-0x	-1x	0.8x	-4x	0x	0.1x	0.5x
Capitalization / Revenue	0.98x	0.88x	0.42x	0.65x	0.74x	0.76x	0.71x	0.7x
EV / Revenue	0.93x	0.79x	0.39x	0.59x	0.83x	0.87x	0.76x	0.66x
EV / EBITDA	5.4x	8.17x	3.73x	5.44x	6.92x	5.62x	4x	3.29x
EV / EBIT	44.2x	-6.43x	27x	32.6x	47.2x	13.6x	7.36x	5.68x
EV / FCF	29.2x	9.52x	15.3x	11.9x	62.7x	20.6x	8.84x	6.42x
FCF Yield	3.43%	10.5%	6.54%	8.39%	1.59%	4.85%	11.3%	15.6%
Dividend per Share ²	0.1621	-	0.1121	-	0.5651	0.5612	0.6023	0.5988
Rate of return	1.36%	-	1.56%	-	3.87%	3.28%	3.52%	3.5%
EPS ²	-0.27	-3.67	0.11	0.19	0.05	0.7924	1.571	1.861
Distribution rate	-60%	-	102%	-	1,130%	70.8%	38.3%	32.2%
Net sales ¹	3,657	3,466	5,010	5,136	5,974	6,668	7,159	7,231
EBITDA ¹	631	337.1	521	559	714.4	1,038	1,354	1,459
EBIT ¹	77	-428.4	72	93.2	104.7	428.1	736	844.7
Net income ¹	-83.6	-1,093	31.8	57.1	15.4	236.6	466.3	551.7
Net Debt ¹	-164.1	-302.6	-176	-290	552.3	736.7	323.3	-292.2
Reference price ²	11.95	10.27	7.17	11.47	14.61	17.13	17.13	17.13
Nbr of stocks (in thousands)	298,787	297,673	295,466	290,206	300,454	297,302	-	-
Announcement Date	2/26/20	2/25/21	3/3/22	3/2/23	2/29/24	-	-	-

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. ($)
SUBSEA 7 S.A.	21.62x	0.87x	5.62x	+3.28%	5.09B
TECHNIP ENERGIES N.V.	10.33x	0.15x	1.66x	+2.88%	4.19B
LIBERTY ENERGY INC.	8.38x	0.71x	3.09x	+1.46%	3.2B
TGS ASA	8.9x	1.63x	2.72x	+5.62%	1.95B
AKER SOLUTIONS ASA	6.76x	0.29x	3.29x	+6.57%	1.83B
SELECT WATER SOLUTIONS, INC.	23.13x	0.8x	4.32x	+2.26%	1.09B
BUMI ARMADA	3.04x	2.41x	3.95x	-	661M
DAYANG ENTERPRISE HOLDINGS	9.19x	1.35x	3.5x	+2.75%	597M
BW OFFSHORE LIMITED	3.6x	0.85x	1.79x	+11.00%	453M
Average	10.55x	1.01x	3.33x	+4.48%	2.12B
Weighted average by Cap.	12.81x	0.77x	3.51x	+3.56%