|
Market Closed -
Australian S.E.
10:12:54 18/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 8.510 AUD | -0.70% |
|
-0.93% | +37.93% |
| 09-17 | Australia shares edge higher as banks gain, oil prices extend losses | RE |
| 09-16 | Canada's KSI Lisims LNG Project Signs 20-Year Supply Agreement With Santos | DJ |
Company Valuation: Santos Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,506 | 16,030 | 16,778 | 13,392 | 13,334 | 19,598 | - | - |
| Change | - | 3.38% | 4.67% | -20.18% | -0.43% | 46.98% | - | - |
| Enterprise Value (EV) 1 | 20,579 | 19,480 | 21,042 | 18,283 | 19,098 | 24,148 | 23,601 | 22,999 |
| Change | - | -5.34% | 8.02% | -13.11% | 4.46% | 26.44% | -2.27% | -2.55% |
| P/E | 15x | 7.73x | 12x | 11x | 16.4x | 12.9x | 11.7x | 11.7x |
| PBR | 1.14x | 1.08x | 1.1x | 0.87x | 0.85x | 1.19x | 1.18x | 1.17x |
| PEG | - | 0x | -0.4x | -0.8x | -0.5x | 0.1x | 1.1x | -76.65x |
| Capitalization / Revenue | 3.29x | 2.06x | 2.85x | 2.49x | 2.7x | 2.91x | 2.75x | 2.81x |
| EV / Revenue | 4.37x | 2.5x | 3.57x | 3.4x | 3.87x | 3.58x | 3.31x | 3.3x |
| EV / EBITDA | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 5.25x | 4.61x | 4.7x |
| EV / EBIT | 14.3x | 5.19x | 10.1x | 9.08x | 12.1x | 9.9x | 8.37x | 8.75x |
| EV / FCF | 17.6x | 6.83x | 9.89x | 40.7x | 25.2x | 15.3x | 9.9x | 9.34x |
| FCF Yield | 5.68% | 14.6% | 10.1% | 2.46% | 3.96% | 6.55% | 10.1% | 10.7% |
| Dividend per Share 2 | 0.14 | 0.151 | 0.262 | 0.233 | 0.237 | 0.3237 | 0.4031 | 0.3863 |
| Rate of return | 3.05% | 3.11% | 5.06% | 5.64% | 5.76% | 5.35% | 6.66% | 6.39% |
| EPS 2 | 0.306 | 0.628 | 0.432 | 0.376 | 0.251 | 0.4683 | 0.5175 | 0.5167 |
| Distribution rate | 45.8% | 24% | 60.6% | 62% | 94.4% | 69.1% | 77.9% | 74.8% |
| Net sales 1 | 4,713 | 7,790 | 5,889 | 5,381 | 4,939 | 6,743 | 7,131 | 6,978 |
| EBITDA 1 | 2,679 | 5,498 | 3,997 | 3,637 | 3,342 | 4,603 | 5,117 | 4,894 |
| EBIT 1 | 1,436 | 3,751 | 2,075 | 2,013 | 1,574 | 2,439 | 2,819 | 2,630 |
| Net income 1 | 658 | 2,112 | 1,416 | 1,224 | 818 | 1,433 | 1,753 | 1,623 |
| Net Debt 1 | 5,073 | 3,450 | 4,264 | 4,891 | 5,764 | 4,550 | 4,003 | 3,401 |
| Reference price 2 | 4.588 | 4.853 | 5.181 | 4.134 | 4.116 | 6.050 | 6.050 | 6.050 |
| Nbr of stocks (in thousands) | 3,379,649 | 3,303,215 | 3,238,575 | 3,239,501 | 3,239,897 | 3,239,476 | - | - |
| Announcement Date | 15/02/22 | 21/02/23 | 20/02/24 | 18/02/25 | 21/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.92x | 3.58x | 5.25x | 5.35% | 19.6B | |
| 13.39x | 3.39x | 6.45x | 5.44% | 1,646B | |
| 13.52x | 1.87x | 6.11x | 3.4% | 411B | |
| 7.99x | 0.58x | 3.79x | 6.52% | 281B | |
| 8.48x | 0.96x | 4.24x | 3.29% | 272B | |
| 8.26x | 1.07x | 4.38x | 4.5% | 202B | |
| 6x | 1.61x | 2.57x | 7.61% | 148B | |
| 4.1x | 1.62x | 3.07x | 7.35% | 128B | |
| 8.3x | 0.89x | 2.19x | 3.54% | 106B | |
| 8.68x | 0.81x | 4.04x | 4.69% | 80.05B | |
| Average | 9.16x | 1.64x | 4.21x | 5.17% | 329.33B | |
| Weighted average by Cap. | 11.25x | 2.33x | 5.36x | 5.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- STO Stock
- Valuation Santos Limited
Select your edition
All financial news and data tailored to specific country editions
