|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.23 AUD | -0.92% |
|
+1.04% | +32.39% |
| 06-12 | Sector Update: Energy Stocks Higher Late Afternoon | MT |
| 06-12 | Exxon Mobil evaluates potential buyout of Australia Woodside Energy, Bloomberg News reports | RE |
Company Valuation: Woodside Energy Group Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,461 | 45,736 | 40,201 | 28,906 | 29,914 | 41,876 | - | - |
| Change | - | 195.81% | -12.1% | -28.1% | 3.49% | 39.99% | - | - |
| Enterprise Value (EV) 1 | 19,233 | 46,319 | 44,950 | 36,603 | 36,165 | 47,538 | 48,936 | 50,033 |
| Change | - | 140.83% | -2.96% | -18.57% | -1.2% | 31.45% | 2.94% | 2.24% |
| P/E Ratio | 7.81x | 5.65x | 24.4x | 8.15x | 11.1x | 11.2x | 11.6x | 13.5x |
| PBR | 1.15x | 1.26x | 1.17x | 0.84x | 0.83x | 1.09x | 1.08x | 1.07x |
| PEG | - | 0x | -0.3x | 0x | -0.5x | 0.3x | -2.99x | -0.9x |
| Capitalization / Revenue | 2.28x | 2.75x | 2.87x | 2.2x | 2.3x | 2.75x | 2.62x | 2.87x |
| EV / Revenue | 2.84x | 2.79x | 3.2x | 2.78x | 2.79x | 3.13x | 3.06x | 3.43x |
| EV / EBITDA | 4.65x | 4.12x | 4.8x | 3.95x | 3.9x | 4.58x | 4.59x | 5.32x |
| EV / EBIT | 7.9x | 5.59x | 8.6x | 8.11x | 9.3x | 7.98x | 8.11x | 10.4x |
| EV / FCF | 13.9x | 8.16x | 52.6x | 366x | -50.3x | 17.5x | 11.9x | 15.1x |
| FCF Yield | 7.21% | 12.3% | 1.9% | 0.27% | -1.99% | 5.73% | 8.39% | 6.6% |
| Dividend per Share 2 | 1.35 | - | 1.4 | 1.22 | 1.12 | 1.575 | 1.544 | 1.162 |
| Rate of return | 8.47% | - | 6.61% | 8.01% | 7.12% | 7.15% | 7.01% | 5.28% |
| EPS 2 | 2.041 | 4.263 | 0.869 | 1.869 | 1.42 | 1.974 | 1.898 | 1.627 |
| Distribution rate | 66.1% | - | 161% | 65.3% | 78.9% | 79.8% | 81.3% | 71.4% |
| Net sales 1 | 6,778 | 16,615 | 14,028 | 13,151 | 12,984 | 15,201 | 15,986 | 14,579 |
| EBITDA 1 | 4,135 | 11,234 | 9,363 | 9,276 | 9,277 | 10,382 | 10,654 | 9,401 |
| EBIT 1 | 2,435 | 8,286 | 5,224 | 4,514 | 3,889 | 5,960 | 6,032 | 4,798 |
| Net income 1 | 1,983 | 6,498 | 1,660 | 3,573 | 2,718 | 3,763 | 3,774 | 2,963 |
| Net Debt 1 | 3,772 | 583 | 4,749 | 7,697 | 6,251 | 5,662 | 7,061 | 8,157 |
| Reference price 2 | 15.95 | 24.09 | 21.17 | 15.22 | 15.74 | 22.03 | 22.03 | 22.03 |
| Nbr of stocks (in thousands) | 969,638 | 1,898,750 | 1,898,750 | 1,898,750 | 1,901,100 | 1,901,100 | - | - |
| Announcement Date | 16/02/22 | 26/02/23 | 23/01/24 | 21/01/25 | 23/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.16x | 3.13x | 4.58x | 7.15% | 41.88B | |
| 6.01x | 1.73x | 2.77x | 7.55% | 156B | |
| 11.63x | 2.19x | 5.03x | 2.89% | 143B | |
| 11.35x | 3.16x | 5.99x | 3.94% | 94.47B | |
| 7.74x | 2.61x | 4.3x | 3.02% | 72.78B | |
| 7.5x | 2.5x | 4.04x | 1.81% | 56.24B | |
| 11.53x | 3.47x | 4.85x | 2.26% | 54.05B | |
| 8.76x | 1.34x | 4.56x | 2.17% | 52.91B | |
| 8.9x | 2.36x | 4.6x | 2.6% | 52.26B | |
| 5.45x | 1.63x | 3.76x | 4.65% | 34.05B | |
| Average | 9.00x | 2.41x | 4.45x | 3.8% | 75.75B | |
| Weighted average by Cap. | 9.05x | 2.35x | 4.38x | 4.12% |
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
- WDS Stock
- Valuation Woodside Energy Group Ltd
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition