|
Market Closed -
Australian S.E.
01:10:26 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 39.20 AUD | -1.71% |
|
-9.28% | +22.77% |
| 10-19 | Morningstar Adjusts Ampol's Price Target to AU$33 | MT |
| 10-19 | Ampol's Q3 Lytton Refiner Margin Missed Estimates After Turnaround Activities Showed More Work Needed, RBC Says | MT |
Company Valuation: Ampol Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,068 | 6,739 | 8,615 | 6,718 | 7,609 | 9,341 | - | - |
| Change | - | -4.65% | 27.83% | -22.02% | 13.27% | 22.77% | - | - |
| Enterprise Value (EV) 1 | 8,765 | 10,228 | 12,009 | 10,671 | 11,764 | 14,460 | 14,342 | 13,983 |
| Change | - | 16.68% | 17.42% | -11.14% | 10.25% | 22.91% | -0.82% | -2.5% |
| P/E | 12.7x | 8.51x | 15.7x | 55.2x | 92.6x | 5.36x | 13.9x | 15.5x |
| PBR | 2.31x | 1.86x | 2.42x | 2.12x | 2.51x | 2.15x | 2.14x | 2.11x |
| PEG | - | 0.2x | -0.5x | -0.7x | -2.9x | 0x | -0.2x | -1.5x |
| Capitalization / Revenue | 0.33x | 0.18x | 0.23x | 0.19x | 0.24x | 0.22x | 0.24x | 0.25x |
| EV / Revenue | 0.41x | 0.27x | 0.32x | 0.31x | 0.38x | 0.35x | 0.38x | 0.37x |
| EV / EBITDA | 8.74x | 5.8x | 6.84x | 8.9x | 8.18x | 5.19x | 6.86x | 7.18x |
| EV / EBIT | 13.9x | 8.06x | 9.26x | 14.9x | 12.4x | 6.38x | 9.54x | 10.3x |
| EV / FCF | 26.7x | 20.4x | 12.3x | 46.5x | 83.2x | 8.99x | 27.5x | 19.1x |
| FCF Yield | 3.74% | 4.91% | 8.1% | 2.15% | 1.2% | 11.1% | 3.64% | 5.24% |
| Dividend per Share 2 | 0.93 | 2.25 | 2.15 | 0.65 | 1 | 3.205 | 1.919 | 1.744 |
| Rate of return | 3.14% | 7.96% | 5.95% | 2.31% | 3.13% | 8.18% | 4.89% | 4.45% |
| EPS 2 | 2.335 | 3.323 | 2.299 | 0.511 | 0.345 | 7.31 | 2.816 | 2.53 |
| Distribution rate | 39.8% | 67.7% | 93.5% | 127% | 290% | 43.8% | 68.1% | 68.9% |
| Net sales 1 | 21,630 | 38,492 | 37,749 | 34,878 | 31,366 | 41,817 | 38,160 | 37,366 |
| EBITDA 1 | 1,003 | 1,764 | 1,756 | 1,199 | 1,438 | 2,788 | 2,092 | 1,948 |
| EBIT 1 | 631.2 | 1,269 | 1,297 | 715.2 | 946.8 | 2,267 | 1,503 | 1,355 |
| Net income 1 | 560 | 795.9 | 549.1 | 122.5 | 82.4 | 1,788 | 716.6 | 627.2 |
| Net Debt 1 | 1,697 | 3,488 | 3,394 | 3,953 | 4,156 | 5,119 | 5,000 | 4,642 |
| Reference price 2 | 29.66 | 28.28 | 36.15 | 28.19 | 31.93 | 39.20 | 39.20 | 39.20 |
| Nbr of stocks (in thousands) | 238,302 | 238,302 | 238,302 | 238,302 | 238,302 | 238,302 | - | - |
| Announcement Date | 2/20/22 | 2/19/23 | 2/18/24 | 2/23/25 | 2/22/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.46x | 0.35x | 5.24x | 8.04% | 6.67B | |
| 13.74x | 1.76x | 7.28x | 2.33% | 733B | |
| 18.36x | 1.53x | 8.94x | 0.5% | 169B | |
| 6.99x | 0.88x | 4.94x | 0.89% | 129B | |
| 7.16x | 0.61x | 2.61x | 4.17% | 126B | |
| 7.71x | 0.74x | 4.77x | 1.13% | 123B | |
| 8.67x | 0.74x | 6.38x | 1.79% | 114B | |
| 10.5x | 0.33x | 5.02x | 6.75% | 91.35B | |
| 8.63x | 2.02x | 4.98x | 2.23% | 92.39B | |
| 11.69x | 1.55x | 7.85x | 1.86% | 65.65B | |
| Average | 9.89x | 1.05x | 5.80x | 2.97% | 164.98B | |
| Weighted average by Cap. | 11.80x | 1.35x | 6.42x | 2.29% |
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
- ALD Stock
- Valuation Ampol Limited
Select your edition
All financial news and data tailored to specific country editions
