Valuation Origin Energy Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:53 09/09/2024 BST			5-day change	1st Jan Change
9.560 ^AUD	-0.52%		-3.53%	+12.87%

08-28	Origin Energy Limited Announces Changes to Its Board	CI
08-19	Aussie earnings season 'positive surprise' so far, but tide could turn, Macquarie says	RE

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,285	7,942	9,869	14,477	18,707	16,508	-	-
Change	-	-22.78%	24.26%	46.69%	29.22%	-11.76%	-	-
Enterprise Value (EV) ¹	15,897	12,581	12,707	17,354	21,540	19,816	20,128	20,010
Change	-	-20.86%	1%	36.57%	24.13%	-8.01%	1.58%	-0.58%
P/E ratio	124x	-3.46x	-7.03x	13.7x	13.4x	11.2x	13.1x	13.2x
PBR	0.81x	0.81x	0.98x	1.63x	1.98x	1.68x	1.65x	1.6x
PEG	-	0x	0.2x	-0x	0.4x	1.91x	-0.9x	-12.98x
Capitalization / Revenue	0.78x	0.66x	0.68x	0.88x	1.16x	1.02x	1.02x	0.97x
EV / Revenue	1.21x	1.04x	0.88x	1.05x	1.33x	1.22x	1.24x	1.18x
EV / EBITDA	5.06x	6.14x	6.01x	5.59x	6.11x	5.63x	6.24x	6.02x
EV / EBIT	12x	23.3x	24.1x	12.2x	11.1x	10.5x	12.3x	11.5x
EV / FCF	24x	15x	34.4x	-13.2x	16.6x	14.3x	14.3x	13.9x
FCF Yield	4.16%	6.68%	2.9%	-7.57%	6.02%	7.01%	6.97%	7.19%
Dividend per Share ²	0.25	0.2	0.29	0.365	0.55	0.5407	0.528	0.5374
Rate of return	4.28%	4.43%	5.06%	4.34%	5.06%	5.63%	5.49%	5.59%
EPS ²	0.047	-1.302	-0.815	0.613	0.808	0.8554	0.7354	0.7279
Distribution rate	532%	-15.4%	-35.6%	59.5%	68.1%	63.2%	71.8%	73.8%
Net sales ¹	13,157	12,097	14,461	16,481	16,138	16,192	16,206	16,962
EBITDA ¹	3,141	2,048	2,114	3,107	3,528	3,522	3,227	3,324
EBIT ¹	1,329	540	527	1,417	1,941	1,885	1,640	1,743
Net income ¹	83	-2,291	-1,429	1,055	1,397	1,474	1,273	1,257
Net Debt ¹	5,612	4,639	2,838	2,877	2,833	3,308	3,620	3,503
Reference price ²	5.840	4.510	5.730	8.410	10.860	9.610	9.610	9.610
Nbr of stocks (in thousands)	1,761,128	1,760,921	1,722,303	1,721,367	1,722,603	1,717,763	-	-
Announcement Date	19/08/20	18/08/21	17/08/22	16/08/23	14/08/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ORIGIN ENERGY LIMITED	11.23x	1.22x	5.63x	+5.63%	11.03B
NEXTERA ENERGY	23.09x	8.89x	14.89x	+2.57%	164B
SOUTHERN COMPANY	22.02x	6.11x	13.74x	+3.24%	96.77B
IBERDROLA, S.A.	14.94x	2.65x	8.33x	+4.43%	91.11B
DUKE ENERGY CORPORATION	19.36x	5.81x	12.45x	+3.59%	90.04B
ENEL S.P.A.	10.46x	1.38x	5.55x	+6.41%	79.52B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.26x	4.91x	12.12x	+3.51%	54.3B
CONSTELLATION ENERGY CORPORATION	19.01x	2.99x	14.21x	+0.81%	54.13B
DOMINION ENERGY, INC.	20.13x	5.63x	11.89x	+4.68%	47.91B
Average	17.61x	4.40x	10.98x	+3.87%	76.58B
Weighted average by Cap.	18.82x	5.28x	11.84x	+3.62%