Aker BP Valuation

Q: What is the Fair Price of ARC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

ARC (€19.35) is trading below our estimate of [[fair value]] (€149.51)

Is ARC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of ARC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ARC (€19.35) is trading below our estimate of fair value (€149.51)

Significantly Below Fair Value: ARC is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for ARC?

Key metric: As ARC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for ARC. This is calculated by dividing ARC's market cap by their current earnings.
What is ARC's PE Ratio?
PE Ratio	9x
Earnings	US$1.43b
Market Cap	US$12.90b

ARC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.2x
Enterprise Value/EBITDA	1.4x
PEG Ratio	11.3x

Price to Earnings Ratio vs Peers

How does ARC's PE Ratio compare to its peers?

The above table shows the PE ratio for ARC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	12.4x
DR0 Deutsche Rohstoff	2.7x	-8.9%	€157.2m
CE2 CropEnergies	15.3x	-7.5%	€1.0b
1605 Inpex	6.1x	-5.9%	JP¥2.4t
VNOM Viper Energy	25.4x	-5.9%	US$9.6b
ARC Aker BP	9x	0.8%	€143.6b

Price-To-Earnings vs Peers: ARC is good value based on its Price-To-Earnings Ratio (9x) compared to the peer average (12.4x).

Price to Earnings Ratio vs Industry

How does ARC's PE Ratio compare vs other companies in the European Oil and Gas Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: ARC is expensive based on its Price-To-Earnings Ratio (9x) compared to the European Oil and Gas industry average (8.4x).

Price to Earnings Ratio vs Fair Ratio

What is ARC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

ARC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9x
Fair PE Ratio	20.1x

Price-To-Earnings vs Fair Ratio: ARC is good value based on its Price-To-Earnings Ratio (9x) compared to the estimated Fair Price-To-Earnings Ratio (20.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst ARC forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€19.35	€23.85 +23.3%	13.8%	€31.39	€18.66	n/a	19
Dec ’25	€19.23	€24.08 +25.2%	13.8%	€31.69	€18.84	n/a	19
Nov ’25	€19.53	€23.91 +22.4%	15.5%	€30.88	€18.36	n/a	19
Oct ’25	€19.85	€25.71 +29.5%	17.3%	€35.32	€18.72	n/a	19
Sep ’25	€21.74	€27.07 +24.5%	14.3%	€35.54	€19.70	n/a	19
Aug ’25	€22.02	€26.85 +21.9%	14.2%	€35.13	€19.47	n/a	19
Jul ’25	€24.07	€27.90 +15.9%	13.6%	€36.27	€20.10	n/a	19
Jun ’25	€23.52	€27.43 +16.6%	13.4%	€35.74	€19.81	n/a	19
May ’25	€22.95	€27.34 +19.1%	13.2%	€35.27	€19.55	n/a	19
Apr ’25	€23.50	€27.41 +16.6%	12.9%	€35.43	€19.64	n/a	18
Mar ’25	€22.99	€28.20 +22.7%	14.1%	€36.49	€20.22	n/a	19
Feb ’25	€24.77	€29.98 +21.0%	11.4%	€36.52	€24.20	n/a	19
Jan ’25	€26.28	€29.80 +13.4%	11.0%	€35.50	€23.24	n/a	18
Dec ’24	€26.17	€29.80 +13.9%	11.0%	€35.50	€23.24	€19.23	18
Nov ’24	€26.40	€29.71 +12.6%	11.4%	€35.54	€23.27	€19.53	18
Oct ’24	€26.13	€29.24 +11.9%	13.1%	€37.58	€21.22	€19.85	17
Sep ’24	€25.01	€28.29 +13.1%	13.7%	€36.68	€20.71	€21.74	18
Aug ’24	€25.04	€29.43 +17.5%	13.7%	€38.22	€21.58	€22.02	18
Jul ’24	€21.60	€28.25 +30.8%	12.4%	€35.55	€20.31	€24.07	17
Jun ’24	€20.29	€28.72 +41.5%	12.7%	€35.74	€20.43	€23.52	16
May ’24	€21.09	€29.04 +37.7%	13.8%	€35.77	€20.44	€22.95	16
Apr ’24	€22.30	€31.38 +40.7%	11.0%	€38.56	€24.38	€23.50	16
Mar ’24	€25.22	€32.26 +27.9%	11.2%	€39.29	€24.84	€22.99	16
Feb ’24	€27.63	€34.58 +25.2%	12.6%	€42.36	€25.14	€24.77	16
Jan ’24	€28.91	€36.78 +27.2%	13.5%	€43.73	€25.95	€26.28	16
Dec ’23	€33.04	€36.48 +10.4%	15.1%	€44.96	€26.59	€26.17	15

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.