|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.99 AUD | -2.28% |
|
-3.65% | -2.48% |
| 01:10am | Australian shares slide to near one-week low as rate-hike fears mount | RE |
| 07:30pm | Australian shares inch higher with boost from banks and miners | RE |
Company Valuation: Woodside Energy Group Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,881 | 15,461 | 45,736 | 40,201 | 28,906 | 31,028 | - | - |
| Change | - | -8.41% | 195.81% | -12.1% | -28.1% | 7.34% | - | - |
| Enterprise Value (EV) 1 | 20,769 | 19,233 | 46,319 | 44,950 | 36,603 | 39,350 | 39,038 | 39,985 |
| Change | - | -7.39% | 140.83% | -2.96% | -18.57% | 7.5% | -0.79% | 2.43% |
| P/E ratio | -4.14x | 7.81x | 5.65x | 24.4x | 8.15x | 12.8x | 19.1x | 14.8x |
| PBR | 1.4x | 1.15x | 1.26x | 1.17x | 0.84x | 0.86x | 0.86x | 0.85x |
| PEG | - | -0x | 0x | -0.3x | 0x | -0.4x | -0.6x | 0.5x |
| Capitalization / Revenue | 4.89x | 2.28x | 2.75x | 2.87x | 2.2x | 2.4x | 2.57x | 2.32x |
| EV / Revenue | 6.02x | 2.84x | 2.79x | 3.2x | 2.78x | 3.04x | 3.24x | 2.99x |
| EV / EBITDA | 10.8x | 4.65x | 4.12x | 4.8x | 3.95x | 4.48x | 5.06x | 4.75x |
| EV / EBIT | -70.9x | 7.9x | 5.59x | 8.6x | 8.11x | 10.5x | 13.6x | 10.9x |
| EV / FCF | 48.2x | 13.9x | 8.16x | 52.6x | 366x | 25.7x | 24.4x | 18.5x |
| FCF Yield | 2.08% | 7.21% | 12.3% | 1.9% | 0.27% | 3.9% | 4.1% | 5.41% |
| Dividend per Share 2 | 0.38 | 1.35 | - | 1.4 | 1.22 | 0.9598 | 0.6324 | 0.817 |
| Rate of return | 2.17% | 8.47% | - | 6.61% | 8.01% | 5.88% | 3.88% | 5.01% |
| EPS 2 | -4.235 | 2.041 | 4.263 | 0.869 | 1.869 | 1.273 | 0.8564 | 1.105 |
| Distribution rate | -8.97% | 66.1% | - | 161% | 65.3% | 75.4% | 73.9% | 74% |
| Net sales 1 | 3,451 | 6,778 | 16,615 | 14,028 | 13,151 | 12,934 | 12,066 | 13,387 |
| EBITDA 1 | 1,922 | 4,135 | 11,234 | 9,363 | 9,276 | 8,787 | 7,709 | 8,418 |
| EBIT 1 | -293 | 2,435 | 8,286 | 5,224 | 4,514 | 3,737 | 2,880 | 3,681 |
| Net income 1 | -4,028 | 1,983 | 6,498 | 1,660 | 3,573 | 2,288 | 1,520 | 2,062 |
| Net Debt 1 | 3,888 | 3,772 | 583 | 4,749 | 7,697 | 8,322 | 8,010 | 8,957 |
| Reference price 2 | 17.54 | 15.95 | 24.09 | 21.17 | 15.22 | 16.32 | 16.32 | 16.32 |
| Nbr of stocks (in thousands) | 962,226 | 969,638 | 1,898,750 | 1,898,750 | 1,898,750 | 1,901,100 | - | - |
| Announcement Date | 2/17/21 | 2/16/22 | 2/26/23 | 1/23/24 | 1/21/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.82x | 3.04x | 4.48x | 5.88% | 31.03B | |
| 6.82x | 2.09x | 3.35x | 6.47% | 130B | |
| 14.34x | 2.16x | 5.26x | 3.38% | 117B | |
| 12.81x | 2.85x | 6.14x | 5.25% | 67.57B | |
| 10.56x | 2.76x | 5.09x | 3.92% | 57.48B | |
| 11.35x | 3.89x | 5.75x | 2.62% | 44.12B | |
| 19.34x | 2.22x | 4.4x | 2.34% | 39.6B | |
| 18.16x | 4.96x | 7.77x | 1.15% | 34.43B | |
| 15.95x | 3.6x | 6.12x | 2.36% | 26.33B | |
| 9.97x | 2.3x | 3.06x | 3.3% | 24.49B | |
| Average | 13.21x | 2.99x | 5.14x | 3.67% | 57.2B | |
| Weighted average by Cap. | 12.21x | 2.71x | 4.94x | 4.18% |
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
- Equities
- WDS Stock
- Valuation Woodside Energy Group Ltd
Select your edition
All financial news and data tailored to specific country editions
