Stock Analysis on Net

BP PLC (NYSE:BP)

This company has been moved to the archive! The financial data has not been updated since March 3, 2015.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

BP PLC, FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Net cash provided by operating activities 32,754 21,100 20,397 22,154 13,616
Interest paid, net of tax1 759 856 727 744 629
Interest capitalized, net of tax2 150 188 238 232 175
Capital expenditure (22,546) (24,520) (23,078) (17,845) (18,421)
Proceeds from disposals of fixed assets 1,820 18,115 9,991 3,500 7,492
Free cash flow to the firm (FCFF) 12,937 15,739 8,275 8,785 3,492

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the BP PLC suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. BP PLC FCFF increased from 2012 to 2013 but then slightly decreased from 2013 to 2014.

Interest Paid, Net of Tax

BP PLC, interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Effective Income Tax Rate (EITR)
EITR1 19.00% 21.00% 37.00% 33.00% 31.00%
Interest Paid, Net of Tax
Interest paid, before tax 937 1,084 1,154 1,110 912
Less: Interest paid, tax2 178 228 427 366 283
Interest paid, net of tax 759 856 727 744 629
Interest Costs Capitalized, Net of Tax
Interest capitalized, before tax 185 238 378 347 254
Less: Interest capitalized, tax3 35 50 140 115 79
Interest capitalized, net of tax 150 188 238 232 175

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

1 See details »

2 2014 Calculation
Interest paid, tax = Interest paid × EITR
= 937 × 19.00% = 178

3 2014 Calculation
Interest capitalized, tax = Interest capitalized × EITR
= 185 × 19.00% = 35


Enterprise Value to FCFF Ratio, Current

BP PLC, current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 163,138
Free cash flow to the firm (FCFF) 12,937
Valuation Ratio
EV/FCFF 12.61
Benchmarks
EV/FCFF, Competitors1
Chevron Corp. 15.62
ConocoPhillips 17.77
Exxon Mobil Corp. 14.39
Marathon Petroleum Corp. 7.20
Occidental Petroleum Corp. 12.44
Valero Energy Corp. 7.43

Based on: 20-F (reporting date: 2014-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

BP PLC, historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 163,138 192,413 159,972 177,084 175,709
Free cash flow to the firm (FCFF)2 12,937 15,739 8,275 8,785 3,492
Valuation Ratio
EV/FCFF3 12.61 12.22 19.33 20.16 50.32
Benchmarks
EV/FCFF, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Marathon Petroleum Corp.
Occidental Petroleum Corp.
Valero Energy Corp.

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

1 See details »

2 See details »

3 2014 Calculation
EV/FCFF = EV ÷ FCFF
= 163,138 ÷ 12,937 = 12.61

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. BP PLC EV/FCFF ratio decreased from 2012 to 2013 but then slightly increased from 2013 to 2014.