Valuation Pilot Energy Limited

Equities

Delayed Australian S.E. Other stock markets 05:42:32 30/03/2026 BST			5-day change	1st Jan Change
0.0540 ^AUD	-.--%		-.--%	-56.80%

04-29	Pilot Energy says Dongara data centre commences operation	RE
03-31	Pilot Energy requests trading halt	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Capitalization ¹	3.602	27.59	11.01	25.94	28.56	16.19
Change	-	666%	-60.11%	135.68%	10.1%	-43.31%
Enterprise Value (EV) ¹	3.715	22.17	9.241	27.32	30.63	34.61
Change	-	496.66%	-58.31%	195.66%	12.09%	13.02%
P/E ratio	-3.39x	-3.84x	-3.49x	-5.08x	-5.08x	-1.93x
PBR	-3.12x	2.49x	1.05x	2.15x	1.9x	1.51x
PEG	-	-0.1x	0.1x	1.11x	0.3x	1.47x
Capitalization / Revenue	10.1x	88.1x	25.8x	61.6x	40.3x	11.2x
EV / Revenue	10.4x	70.8x	21.7x	64.9x	43.3x	23.8x
EV / EBITDA	-4.28x	-6.96x	-2.78x	-10.1x	-7.57x	-7.42x
EV / EBIT	-4.21x	-6.95x	-2.78x	-10.1x	-7.36x	-7.29x
EV / FCF	23.1x	-4.77x	-2.7x	-5.1x	-4.6x	-4.31x
FCF Yield	4.33%	-21%	-37%	-19.6%	-21.7%	-23.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.251	-0.3578	-0.1289	-0.1231	-0.0984	-0.0971
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.3556	0.3132	0.4258	0.4211	0.7079	1.452
EBITDA ¹	-0.8677	-3.187	-3.326	-2.711	-4.047	-4.663
EBIT ¹	-0.8824	-3.189	-3.328	-2.713	-4.162	-4.749
Net income ¹	-0.8894	-3.829	-2.71	-4.191	-4.815	-7.15
Net Debt ¹	0.1135	-5.421	-1.764	1.385	2.069	18.42
Reference price ²	0.8500	1.3750	0.4500	0.6250	0.5000	0.1875
Nbr of stocks (in thousands)	4,237	20,064	24,458	41,502	57,116	86,346
Announcement Date	14/12/20	16/12/21	18/12/22	17/12/23	20/12/24	31/12/25

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.($)
PILOT ENERGY LIMITED	-	-	-	-	4.9M
ARAMCO	14.47x	3.91x	6.44x	5.6%	1,782B
CHEVRON CORPORATION	13.44x	1.74x	5.77x	3.86%	365B
PETROCHINA COMPANY LIMITED	8.63x	0.63x	4.12x	6.07%	293B
SHELL PLC	8.1x	0.84x	4.1x	3.59%	239B
TOTALENERGIES SE	7.67x	1.06x	4.06x	4.48%	193B
CNOOC LIMITED	6.33x	1.83x	2.95x	7.03%	167B
PETROBRAS	4.17x	1.6x	3.16x	12.91%	129B
EQUINOR ASA	7.59x	0.83x	1.94x	4.19%	93.76B
ENI S.P.A.	9.39x	0.76x	3.91x	4.67%	81.31B
Average	8.87x	1.47x	4.05x	5.82%	334.42B
Weighted average by Cap.	11.88x	2.65x	5.37x	5.54%