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 ~$48B; stranded asset risk if carbon regulations tighten.
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($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)
| Input | Value | Notes |
|---|
| Risk-Free Rate (Rf) | 4.30% | 10-yr US Treasury yield |
| Beta (β) | 1.258 | Market beta (Finnhub) |
| Equity Risk Premium (ERP) | 5.5% | Damodaran US ERP |
| Cost of Equity (Ke) | 11.22% | Ke = Rf + β × ERP |
📈 DDM Scenarios


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $4.080 | $3.668 | $3.67 |
| Year 2 | Stage 1 | $3.917 | $3.166 | $6.83 |
| Year 3 | Stage 1 | $3.760 | $2.733 | $9.57 |
| Year 4 | Stage 1 | $3.610 | $2.359 | $11.93 |
| Year 5 | Stage 1 | $3.465 | $2.036 | $13.96 |
| Year 6 | Stage 2 | $3.396 | $1.794 | $15.76 |
| Year 7 | Stage 2 | $3.328 | $1.581 | $17.34 |
| Year 8 | Stage 2 | $3.262 | $1.393 | $18.73 |
| Year 9 | Stage 2 | $3.196 | $1.227 | $19.96 |
| Year 10 | Stage 2 | $3.132 | $1.082 | $21.04 |
| Terminal | — | TV=$32.71 | PV(TV)=$11.29 (35% of IV) | |
Base Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $4.250 | $3.821 | $3.82 |
| Year 2 | Stage 1 | $4.250 | $3.436 | $7.26 |
| Year 3 | Stage 1 | $4.250 | $3.089 | $10.35 |
| Year 4 | Stage 1 | $4.250 | $2.778 | $13.12 |
| Year 5 | Stage 1 | $4.250 | $2.497 | $15.62 |
| Year 6 | Stage 2 | $4.250 | $2.245 | $17.87 |
| Year 7 | Stage 2 | $4.250 | $2.019 | $19.89 |
| Year 8 | Stage 2 | $4.250 | $1.815 | $21.70 |
| Year 9 | Stage 2 | $4.250 | $1.632 | $23.33 |
| Year 10 | Stage 2 | $4.250 | $1.467 | $24.80 |
| Terminal | — | TV=$47.02 | PV(TV)=$16.23 (40% of IV) | |
Bull Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $4.420 | $3.974 | $3.97 |
| Year 2 | Stage 1 | $4.597 | $3.716 | $7.69 |
| Year 3 | Stage 1 | $4.781 | $3.475 | $11.17 |
| Year 4 | Stage 1 | $4.972 | $3.249 | $14.41 |
| Year 5 | Stage 1 | $5.171 | $3.038 | $17.45 |
| Year 6 | Stage 2 | $5.300 | $2.800 | $20.25 |
| Year 7 | Stage 2 | $5.433 | $2.581 | $22.83 |
| Year 8 | Stage 2 | $5.568 | $2.378 | $25.21 |
| Year 9 | Stage 2 | $5.708 | $2.192 | $27.40 |
| Year 10 | Stage 2 | $5.850 | $2.020 | $29.42 |
| Terminal | — | TV=$68.77 | PV(TV)=$23.74 (45% of IV) | |
🔲 Sensitivity Table
| Ke \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | EV/EBITDA | P/FCF | Div Yield | FCF Margin | Market Cap |
|---|
| BP p.l.c. | BP | 11.9x | 9.5x | 4.84% | 6.0% | $107B |
| Shell plc | SHEL | 5.8x | 8.2x | 4.1% | 8.5% | $210B |
| TotalEnergies | TTE | 5.2x | 8.0x | 5.3% | 10.2% | $140B |
| Chevron | CVX | 8.5x | 15.0x | 4.7% | 6.8% | $260B |
| ExxonMobil | XOM | 8.2x | 13.5x | 3.6% | 8.1% | $480B |
| BP 5-yr Avg | — | 6.5x | 8.5x | 4.2% | 8.4% | — |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $1.960 |
| Current Yield | 4.84% |
| Consecutive Growth Years | 4 |
| 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 Ratio | 46.0% |
| 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.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $2.24 | — | — | — | Actual |
| 2022 | $-0.79 | — | — | — | Actual |
| 2023 | $5.15 | — | — | — | Actual |
| 2024 | $0.14 | — | — | — | Actual |
| 2025 | $0.02 | — | — | — | Actual |
| 2026 | $0.31 | $0.45 | $0.56 | 24 | Estimate |
| 2027 | $0.38 | $0.54 | $0.72 | 24 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $157.7B | — | — | — | Actual |
| 2022 | $241.4B | — | — | — | Actual |
| 2023 | $210.1B | — | — | — | Actual |
| 2024 | $189.2B | — | — | — | Actual |
| 2025 | $189.3B | — | — | — | Actual |
| 2026 | $144.9B | $188.0B | $286.7B | 24 | Estimate |
| 2027 | $131.2B | $189.5B | $260.1B | 24 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $40.56 | Range $29–$66
| Analyst | Firm | Rating | PT | Upside |
|---|
| Ryan Todd | Piper Sandler | Hold | $44 | +8.8% |
| Sam Margolin | Wells Fargo | Hold | $39 | -3.6% |
| Stephen Richardson | Evercore ISI Group | Hold | $38 | -6.0% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$38 | Begin position |
| Tier 2 — Add | ≤$35 | Add on weakness |
| Tier 3 — Full | ≤$32 | Full allocation |
| Sell Alert | ≥$52 | Above 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
| Metric | Value |
|---|
| Shares Held | 8,472.89 |
| 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 Cost | 5.94% |
| vs Target Position (~$200K) | $342,644 vs $200,000 (171% of target) |
Bore Family Office • Analysis generated by Lurch • Not investment advice.