|
Real-time Estimate
Tradegate
14:08:05 31/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 5.047 EUR | +1.08% |
|
+0.10% | +45.79% |
| 08-28 | Australian equities gain on tech boost, set for marginal weekly gain | RE |
| 08-24 | Elixir Energy Signs 3D Seismic Data Sharing Agreement With QGC Over Queensland Permit; Shares Up 4% | MT |
Company Valuation: Santos Limited
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 | 18,873 | - | - |
| Change | - | 3.38% | 4.67% | -20.18% | -0.43% | 41.54% | - | - |
| Enterprise Value (EV) 1 | 20,579 | 19,480 | 21,042 | 18,283 | 19,098 | 23,462 | 22,871 | 22,303 |
| Change | - | -5.34% | 8.02% | -13.11% | 4.46% | 22.85% | -2.52% | -2.48% |
| P/E | 15x | 7.73x | 12x | 11x | 16.4x | 13.1x | 11.2x | 11x |
| PBR | 1.14x | 1.08x | 1.1x | 0.87x | 0.85x | 1.14x | 1.13x | 1.12x |
| PEG | - | 0x | -0.4x | -0.8x | -0.5x | 0.2x | 0.6x | 10.54x |
| Capitalization / Revenue | 3.29x | 2.06x | 2.85x | 2.49x | 2.7x | 2.85x | 2.69x | 2.7x |
| EV / Revenue | 4.37x | 2.5x | 3.57x | 3.4x | 3.87x | 3.54x | 3.26x | 3.19x |
| EV / EBITDA | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 5.17x | 4.55x | 4.54x |
| EV / EBIT | 14.3x | 5.19x | 10.1x | 9.08x | 12.1x | 10x | 8.49x | 8.52x |
| EV / FCF | 17.6x | 6.83x | 9.89x | 40.7x | 25.2x | 14.8x | 9.59x | 9.05x |
| FCF Yield | 5.68% | 14.6% | 10.1% | 2.46% | 3.96% | 6.74% | 10.4% | 11% |
| Dividend per Share 2 | 0.14 | 0.151 | 0.262 | 0.233 | 0.237 | 0.3121 | 0.3946 | 0.3787 |
| Rate of return | 3.05% | 3.11% | 5.06% | 5.64% | 5.76% | 5.36% | 6.77% | 6.5% |
| EPS 2 | 0.306 | 0.628 | 0.432 | 0.376 | 0.251 | 0.4449 | 0.5224 | 0.5278 |
| Distribution rate | 45.8% | 24% | 60.6% | 62% | 94.4% | 70.2% | 75.5% | 71.7% |
| Net sales 1 | 4,713 | 7,790 | 5,889 | 5,381 | 4,939 | 6,628 | 7,023 | 7,000 |
| EBITDA 1 | 2,679 | 5,498 | 3,997 | 3,637 | 3,342 | 4,540 | 5,026 | 4,912 |
| EBIT 1 | 1,436 | 3,751 | 2,075 | 2,013 | 1,574 | 2,338 | 2,695 | 2,618 |
| Net income 1 | 658 | 2,112 | 1,416 | 1,224 | 818 | 1,385 | 1,675 | 1,664 |
| Net Debt 1 | 5,073 | 3,450 | 4,264 | 4,891 | 5,764 | 4,589 | 3,998 | 3,431 |
| Reference price 2 | 4.588 | 4.853 | 5.181 | 4.134 | 4.116 | 5.826 | 5.826 | 5.826 |
| 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 | 2/15/22 A | 2/21/23 A | 2/20/24 A | 2/18/25 A | 1/21/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.76x | 3.52x | 6.62x | 5.32% | 1,684B | |
| 13.13x | 1.82x | 5.96x | 3.53% | 396B | |
| 8.58x | 0.63x | 3.96x | 6.12% | 298B | |
| 8.02x | 0.88x | 3.87x | 3.44% | 251B | |
| 8.06x | 1.03x | 4.3x | 4.72% | 193B | |
| 6.44x | 1.81x | 2.88x | 6.86% | 160B | |
| 3.7x | 1.54x | 2.9x | 8.18% | 114B | |
| 7.78x | 0.84x | 2.06x | 3.82% | 97.95B | |
| 8.26x | 0.79x | 3.93x | 4.9% | 77.08B | |
| Average | 8.64x | 1.43x | 4.05x | 5.21% | 363.41B | |
| Weighted average by Cap. | 11.42x | 2.40x | 5.44x | 5.12% |
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
- STO Stock
- STS1 Stock
- Valuation Santos Limited
Select your edition
All financial news and data tailored to specific country editions
