Valuation Santos Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 20:53:30 21/09/2026 BST			5-day change	1st Jan Change
5.313 ^EUR	-2.33%		-0.22%	+55.29%

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

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	19,920	-	-
Change	-	3.38%	4.67%	-20.18%	-0.43%	49.39%	-	-
Enterprise Value (EV) ¹	20,579	19,480	21,042	18,283	19,098	24,470	23,923	23,321
Change	-	-5.34%	8.02%	-13.11%	4.46%	28.13%	-2.24%	-2.52%
P/E	15x	7.73x	12x	11x	16.4x	13.1x	11.9x	11.9x
PBR	1.14x	1.08x	1.1x	0.87x	0.85x	1.21x	1.2x	1.19x
PEG	-	0x	-0.4x	-0.8x	-0.5x	0.2x	1.1x	-77.96x
Capitalization / Revenue	3.29x	2.06x	2.85x	2.49x	2.7x	2.95x	2.79x	2.85x
EV / Revenue	4.37x	2.5x	3.57x	3.4x	3.87x	3.63x	3.35x	3.34x
EV / EBITDA	7.68x	3.54x	5.26x	5.03x	5.71x	5.32x	4.68x	4.77x
EV / EBIT	14.3x	5.19x	10.1x	9.08x	12.1x	10x	8.49x	8.87x
EV / FCF	17.6x	6.83x	9.89x	40.7x	25.2x	15.5x	10x	9.47x
FCF Yield	5.68%	14.6%	10.1%	2.46%	3.96%	6.46%	9.97%	10.6%
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%	5.26%	6.55%	6.28%
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	6.149	6.149	6.149
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

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.($)
ARAMCO	13.28x	3.43x	6.44x	5.37%	1,668B
CHEVRON CORPORATION	13.52x	1.87x	6.11x	3.4%	411B
PETROCHINA COMPANY LIMITED	7.99x	0.58x	3.79x	6.52%	281B
SHELL PLC	8.48x	0.96x	4.24x	3.29%	272B
TOTALENERGIES SE	8.26x	1.07x	4.38x	4.5%	202B
CNOOC LIMITED	6x	1.65x	2.63x	7.61%	148B
PETROBRAS	4.1x	1.62x	3.07x	7.35%	128B
EQUINOR ASA	8.3x	0.89x	2.19x	3.54%	106B
ENI S.P.A.	8.68x	0.81x	4.04x	4.69%	80.05B
Average	8.73x	1.43x	4.10x	5.14%	366.18B
Weighted average by Cap.	11.20x	2.35x	5.37x	5.1%