Valuation Woodside Energy Group Ltd

Equities

Delayed Australian S.E. Other stock markets 03:33:47 13/09/2024 BST			5-day change	1st Jan Change
24.26 ^AUD	+1.42%		+1.00%	-21.89%

04:31am	Woodside Energy, Santos Shares Rise Alongside Crude Oil Prices	MT
09-11	Woodside Energy's Driftwood LNG Project Remains Surrounded by Uncertainties, Jarden Research Says	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	22,759	16,881	15,461	45,736	40,201	30,411	-	-
Change	-	-25.83%	-8.41%	195.81%	-12.1%	-24.35%	-	-
Enterprise Value (EV) ¹	25,550	20,769	19,233	46,319	44,950	37,325	37,746	37,720
Change	-	-18.71%	-7.39%	140.83%	-2.96%	-16.96%	1.13%	-0.07%
P/E ratio	65.8x	-4.14x	7.81x	5.65x	24.4x	9.06x	12.4x	14.6x
PBR	1.37x	1.4x	1.15x	1.26x	1.17x	0.86x	0.85x	0.84x
PEG	-	0x	-0x	0x	-0.3x	0x	-0.5x	-1x
Capitalization / Revenue	5.14x	4.89x	2.28x	2.75x	2.87x	2.38x	2.29x	2.31x
EV / Revenue	5.77x	6.02x	2.84x	2.79x	3.2x	2.92x	2.84x	2.87x
EV / EBITDA	7.24x	10.8x	4.65x	4.12x	4.8x	3.96x	4.19x	4.47x
EV / EBIT	14.1x	-70.9x	7.9x	5.59x	8.6x	7.57x	8.61x	9.52x
EV / FCF	12.2x	48.2x	13.9x	8.16x	52.6x	18x	10.8x	9.21x
FCF Yield	8.19%	2.08%	7.21%	12.3%	1.9%	5.56%	9.26%	10.9%
Dividend per Share ²	0.91	0.38	1.35	-	1.4	1.292	0.9559	0.8301
Rate of return	3.77%	2.17%	8.47%	-	6.61%	8.07%	5.97%	5.18%
EPS ²	0.367	-4.235	2.041	4.263	0.869	1.768	1.295	1.098
Distribution rate	248%	-8.97%	66.1%	-	161%	73.1%	73.8%	75.6%
Net sales ¹	4,427	3,451	6,778	16,615	14,028	12,766	13,274	13,158
EBITDA ¹	3,531	1,922	4,135	11,234	9,363	9,414	9,013	8,437
EBIT ¹	1,811	-293	2,435	8,286	5,224	4,932	4,384	3,963
Net income ¹	343	-4,028	1,983	6,498	1,660	3,442	2,465	2,002
Net Debt ¹	2,791	3,888	3,772	583	4,749	6,915	7,335	7,309
Reference price ²	24.15	17.54	15.95	24.09	21.17	16.02	16.02	16.02
Nbr of stocks (in thousands)	942,287	962,226	969,638	1,898,750	1,898,750	1,898,750	-	-
Announcement Date	12/02/20	17/02/21	16/02/22	26/02/23	23/01/24	-	-	-

¹USD in Million²USD

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. ($)
WOODSIDE ENERGY GROUP LTD	8.81x	2.86x	3.88x	+8.29%	29.6B
CHEVRON CORPORATION	12.37x	1.38x	5.75x	+4.73%	252B
CONOCOPHILLIPS	11.92x	2.26x	5.27x	+3.08%	119B
CNOOC LIMITED	5.65x	1.75x	2.91x	+8.02%	118B
CANADIAN NATURAL RESOURCES LIMITED	12.65x	2.88x	5.98x	+4.76%	68.59B
EOG RESOURCES, INC.	9.76x	2.61x	4.81x	+3.15%	67.04B
OCCIDENTAL PETROLEUM CORPORATION	13.17x	2.67x	5.08x	+1.69%	47.38B
HESS CORPORATION	12.11x	3.51x	5.96x	+1.44%	38.8B
DIAMONDBACK ENERGY, INC.	8.67x	3.78x	5.19x	+4.73%	30.06B
DEVON ENERGY CORPORATION	7.97x	2.03x	4.14x	+3.09%	25B
Average	10.31x	2.57x	4.90x	+4.30%	79.53B
Weighted average by Cap.	10.74x	2.15x	5.03x	+4.58%