Valuation Origin Energy Limited

Equities

Market Closed - Australian S.E. Other stock markets 05:19:11 23/01/2026 GMT			5-day change	1st Jan Change
11.73 ^AUD	-0.59%		+7.22%	+2.09%

01-23	Australia offers three new offshore wind permits	RE
01-21	Western Australia extends coal mine subsidy, citing energy security	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,942	9,869	14,477	18,707	18,511	20,128	-	-
Change	-	24.26%	46.69%	29.22%	-1.05%	8.74%	-	-
Enterprise Value (EV) ¹	12,581	12,707	17,354	21,540	23,165	24,943	25,407	25,343
Change	-	1%	36.57%	24.13%	7.54%	7.68%	1.86%	-0.25%
P/E ratio	-3.46x	-7.03x	13.7x	13.4x	12.6x	18.5x	18.6x	17.7x
PBR	0.81x	0.98x	1.63x	1.98x	1.87x	2.01x	1.99x	1.96x
PEG	-	0.2x	-0x	0.4x	2x	-0.7x	-20.97x	3.25x
Capitalization / Revenue	0.66x	0.68x	0.88x	1.16x	1.07x	1.2x	1.19x	1.16x
EV / Revenue	1.04x	0.88x	1.05x	1.33x	1.34x	1.49x	1.5x	1.47x
EV / EBITDA	6.14x	6.01x	5.59x	6.11x	6.79x	8.07x	8.1x	7.8x
EV / EBIT	23.3x	24.1x	12.2x	11.1x	12.2x	15.6x	16x	15.2x
EV / FCF	15x	34.4x	-13.2x	16.6x	19.2x	19.5x	23.3x	20.5x
FCF Yield	6.68%	2.9%	-7.57%	6.02%	5.21%	5.13%	4.29%	4.88%
Dividend per Share ²	0.2	0.29	0.365	0.55	0.6	0.6039	0.613	0.6205
Rate of return	4.43%	5.06%	4.34%	5.06%	5.56%	5.15%	5.23%	5.29%
EPS ²	-1.302	-0.815	0.613	0.808	0.859	0.6347	0.6291	0.6633
Distribution rate	-15.4%	-35.6%	59.5%	68.1%	69.8%	95.1%	97.4%	93.6%
Net sales ¹	12,097	14,461	16,481	16,138	17,224	16,719	16,970	17,293
EBITDA ¹	2,048	2,114	3,107	3,528	3,411	3,090	3,136	3,248
EBIT ¹	540	527	1,417	1,941	1,895	1,596	1,592	1,667
Net income ¹	-2,291	-1,429	1,055	1,397	1,481	1,186	1,105	1,149
Net Debt ¹	4,639	2,838	2,877	2,833	4,654	4,815	5,279	5,215
Reference price ²	4.51	5.73	8.41	10.86	10.79	11.73	11.73	11.73
Nbr of stocks (in thousands)	1,760,921	1,722,303	1,721,367	1,722,603	1,715,566	1,715,934	-	-
Announcement Date	18/08/21	17/08/22	16/08/23	14/08/24	13/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORIGIN ENERGY LIMITED	18.59x	1.5x	8.11x	5.12%	13.84B
GE VERNOVA INC.	85.96x	4.57x	51.35x	0.15%	180B
NEXTERA ENERGY	24.27x	9.36x	16.13x	2.66%	177B
IBERDROLA, S.A.	19.07x	3.65x	10.57x	3.72%	143B
ENEL S.P.A.	13.35x	1.9x	6.54x	5.35%	107B
CONSTELLATION ENERGY CORPORATION	30.38x	4.52x	20.58x	0.54%	104B
SOUTHERN COMPANY	20.84x	5.84x	12.99x	3.37%	96.36B
DUKE ENERGY CORPORATION	18.62x	5.59x	11.5x	3.61%	91.54B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.95x	5.09x	12.42x	3.2%	62.59B
VISTRA CORP.	32.48x	3.62x	12.05x	0.58%	54.33B
Average	28.25x	4.56x	16.22x	2.83%	102.9B
Weighted average by Cap.	33.01x	5.13x	19.70x	2.54%