← BN CAG →
Latest Report → ← All Tickers

BP

BP

Hold 2026-03-06
Model
DDM
Price at Report
$40.44
Base IV
$41.03
Bear IV
$32.33
Bull IV
$53.17
Entry Zone: 32-38 · Sell Above: 52
Bore Family Office
Bore Family Office
Valuation Report — BP p.l.c. (BP) • March 6, 2026
3-Stage DDM (Ke) • Discount Rate: 11.22% • Current Price: $40.44
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

BP p.l.c. (British Petroleum) was founded in 1909 as the Anglo-Persian Oil Company. Today it is one of the world's six "supermajor" oil and gas companies. Based in London, BP operates in ~70 countries, producing ~2.3 million barrels of oil equivalent per day. The company is in a multi-year strategic transition from a pure-play fossil fuel company toward a diversified energy company — though that transition has recently been partially walked back under pressure from shareholders and lower renewable energy returns.

Segment Description FY2025 Est Rev % Total YoY Margin
Gas & Low Carbon Energy LNG, gas trading, wind/solar, EV charging ~$45B ~24% +3% ~18%
Oil Production & Operations Upstream oil & gas exploration and production ~$55B ~29% -5% ~22%
Customers & Products Refining, retail fuels, lubricants, petrochems ~$89B ~47% -2% ~3%

Strategy: BP's 2025 Strategy Update retreated from aggressive renewable targets set in 2020 — now projecting "at least 10% returns" on transition energy vs. oil's 15-20%. CEO Murray Auchincloss has refocused on upstream oil and gas profitability. CapEx reduced, buyback maintained at $1.75B/quarter (conditional on $50/share oil equivalent FCF coverage). Risk: Net debt ~$48B; stranded asset risk if carbon regulations tighten.

📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$157,739$241,392$210,130$189,185$189,335
EBITDA ($M)$33,054$32,742$44,022$28,686$30,807
Operating Income ($M)$18,082$18,039$27,348$11,297$12,642
Net Income ($M)$8,487$-1,357$15,880$1,229$55
EPS (diluted)$2.24$-0.79$5.15$0.14$0.02
Free Cash Flow ($M)$12,725$28,863$17,754$12,000$11,272
Annual DPS$0.216$0.241$0.284$0.313$0.330
Total Debt ($M)$51,000$55,000$52,000$50,000$48,000
Rev YoY Growth+53.0%-13.0%-10.0%+0.1%
⚙️ Ke (DDM)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)1.258Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)11.22%Ke = Rf + β × ERP
📈 DDM Scenarios
$32
🔴 Bear
$41
📊 Base
$53
🚀 Bull
$40.44
Current Price
$41
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$4.080$3.668$3.67
Year 2Stage 1$3.917$3.166$6.83
Year 3Stage 1$3.760$2.733$9.57
Year 4Stage 1$3.610$2.359$11.93
Year 5Stage 1$3.465$2.036$13.96
Year 6Stage 2$3.396$1.794$15.76
Year 7Stage 2$3.328$1.581$17.34
Year 8Stage 2$3.262$1.393$18.73
Year 9Stage 2$3.196$1.227$19.96
Year 10Stage 2$3.132$1.082$21.04
TerminalTV=$32.71PV(TV)=$11.29 (35% of IV)
Base Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$4.250$3.821$3.82
Year 2Stage 1$4.250$3.436$7.26
Year 3Stage 1$4.250$3.089$10.35
Year 4Stage 1$4.250$2.778$13.12
Year 5Stage 1$4.250$2.497$15.62
Year 6Stage 2$4.250$2.245$17.87
Year 7Stage 2$4.250$2.019$19.89
Year 8Stage 2$4.250$1.815$21.70
Year 9Stage 2$4.250$1.632$23.33
Year 10Stage 2$4.250$1.467$24.80
TerminalTV=$47.02PV(TV)=$16.23 (40% of IV)
Bull Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$4.420$3.974$3.97
Year 2Stage 1$4.597$3.716$7.69
Year 3Stage 1$4.781$3.475$11.17
Year 4Stage 1$4.972$3.249$14.41
Year 5Stage 1$5.171$3.038$17.45
Year 6Stage 2$5.300$2.800$20.25
Year 7Stage 2$5.433$2.581$22.83
Year 8Stage 2$5.568$2.378$25.21
Year 9Stage 2$5.708$2.192$27.40
Year 10Stage 2$5.850$2.020$29.42
TerminalTV=$68.77PV(TV)=$23.74 (45% of IV)
🔲 Sensitivity Table
Ke \ gT1.5%2.0%2.5%3.0%3.5%
9.2%$50$52$54$56$59
9.7%$47$49$50$52$55
10.2%$45$46$47$49$51
10.7%$42$43$45$46$47
11.2%$40$41$42$43$45
11.7%$38$39$40$41$42
12.2%$37$37$38$39$40
12.7%$35$36$36$37$38
13.2%$34$34$35$35$36

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerEV/EBITDAP/FCFDiv YieldFCF MarginMarket Cap
BP p.l.c.BP11.9x9.5x4.84%6.0%$107B
Shell plcSHEL5.8x8.2x4.1%8.5%$210B
TotalEnergiesTTE5.2x8.0x5.3%10.2%$140B
ChevronCVX8.5x15.0x4.7%6.8%$260B
ExxonMobilXOM8.2x13.5x3.6%8.1%$480B
BP 5-yr Avg6.5x8.5x4.2%8.4%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$1.960
Current Yield4.84%
Consecutive Growth Years4
1-yr DPS CAGR+5.4%
3-yr DPS CAGR+8.6%
5-yr DPS CAGR+6.5%
10-yr DPS CAGR
Payout Ratio (DPS/EPS)46.0%
FCF Payout Ratio46.0%
Sustainability Verdict⚠️ Watch
BP cut its dividend by 50% in 2020 (COVID + oil price collapse) — resuming growth only in 2021. Current $1.96 DPS is covered 2.2x by FCF/share ($4.25), providing reasonable coverage. However, FCF has compressed significantly: $28.9B in 2022 → $11.3B in 2025. BP committed to maintaining the dividend at current Strategy Day (2025), but noted buyback flexibility would be reduced before dividend. Verdict: Safe for 12-18 months at $65+ oil, but a cut to $50 oil would pressure coverage. Watch FCF generation quarterly — the 2020 precedent is not forgotten.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$2.24Actual
2022$-0.79Actual
2023$5.15Actual
2024$0.14Actual
2025$0.02Actual
2026$0.31$0.45$0.5624Estimate
2027$0.38$0.54$0.7224Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$157.7BActual
2022$241.4BActual
2023$210.1BActual
2024$189.2BActual
2025$189.3BActual
2026$144.9B$188.0B$286.7B24Estimate
2027$131.2B$189.5B$260.1B24Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $40.56 | Range $29–$66
AnalystFirmRatingPTUpside
Ryan ToddPiper SandlerHold$44+8.8%
Sam MargolinWells FargoHold$39-3.6%
Stephen RichardsonEvercore ISI GroupHold$38-6.0%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q3 2025$0.01 vs $0.06$-0.05 ❌$47.5B vs $46.8B+$0.7B ✅Maintained
Q2 2025$0.01 vs $0.05$-0.04 ❌$46.9B vs $47.2B$-0.3B ❌Maintained
Q1 2025$0.02 vs $0.04$-0.02 ❌$47.8B vs $46.9B+$0.9B ✅Maintained
Q4 2024$0.04 vs $0.05$-0.01 ❌$48.1B vs $47.6B+$0.5B ✅Revised Lower
(e) Confidence Band Commentary
GAAP EPS is near-zero due to massive impairment charges, exploration write-offs, and tax complexity. The $29–$66 PT range reflects genuine bifurcation: bulls see energy transition as manageable and buy the 4.8% yield; bears see structural FCF compression as oil majors lose market share to renewables. Wide range, mostly Hold ratings = analyst community pricing in "at fair value" with high uncertainty. Revenue forecast scatter is enormous ($145B–$287B for 2026) showing how oil price-sensitive this model is.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bear case: BP is a value trap. The stock has underperformed peers Shell and TotalEnergies for 5 years. The 2020 dividend cut scar is real — and at $50 oil, another cut becomes likely. Energy transition costs are rising while traditional hydrocarbon volumes decline. The $48B debt pile constrains financial flexibility. BP trades at a significant premium to Shell (11.9x EV/EBITDA vs Shell's 5.8x) with no operational justification for the premium. Down to $29 (analyst low PT) is not inconceivable.

Bull case: BP at 4.84% yield with buyback (total shareholder yield 10%) is compelling for income investors. Brent at $85+ would dramatically improve FCF. New CEO has refocused on what BP does best: oil and gas. If oil prices recover and cost cutting sticks, FCF could return to $15B+ (2022-2023 levels), supporting a re-rating to $55-66 (bull analyst targets).

Our view — Hold, Income play only: Our DDM model using FCF/share as the distributable cash flow base produces a base IV of $41.03 — essentially current price. The stock is fairly valued if FCF stays flat; overvalued if FCF continues declining. For a pure income investor, the 4.84% yield + 5% buyback = 9-10% total return is acceptable. But we'd require a margin of safety: enter at $36-38, not $40. Joseph holds 8,472.89 shares at $33.01 avg cost — this position is in profit (+23%). After 5 years, the income thesis is intact but no compelling reason to add at these levels.

Key triggers: (1) Brent oil price above $80 sustained → add; (2) Strategy reversal back to deep renewables investment → reduce; (3) Dividend cut → Sell.

⚖️ DDM Verdict: Hold — BP p.l.c. (BP)
Current price: $40.44 | Analyst Avg PT: $40.56
$32
🔴 Bear
$41
📊 Base
$53
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$38Begin position
Tier 2 — Add≤$35Add on weakness
Tier 3 — Full≤$32Full allocation
Sell Alert≥$52Above fair value — consider trimming
Hold — BP is essentially at fair value on our DDM model ($41 base IV vs $40.44 price). The 4.84% dividend + 5.4% buyback yield = ~10.2% total shareholder yield is the entire thesis. This is a pure income/total-return play with oil price optionality. No compelling reason to add at current price — wait for dips to $36-38 range (implied 12-15% cushion to our $32 bear IV before thesis impairment). Joseph holds 8,472 shares at $33.01 — position is comfortably profitable. Hold here; add at $36-38; sell if Brent falls to $50 or dividend is cut again.
📂 Current Position Summary
MetricValue
Shares Held8,472.89
Average Cost Basis$33.01
Current Market Value$342,644
Unrealized P&L$+62,954 (+22.5%)
Annual Dividend Income$16,607/yr
Yield on Cost5.94%
vs Target Position (~$200K)$342,644 vs $200,000 (171% of target)
Bore Family Office • Analysis generated by Lurch • Not investment advice.