Valuation Santos Limited Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-08-06			5-day change	1st Jan Change
4.360 ^CHF	+0.87%		-0.29%	+6.24%

08-06	Australian shares at record close as investors seek shelter from AI volatility	RE
08-04	Australian regulator sues Japan's Inpex over Ichthys LNG emissions breaches	RE

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	17,391	-	-
Change	-	3.38%	4.67%	-20.18%	-0.43%	30.43%	-	-
Enterprise Value (EV) ¹	20,579	19,480	21,042	18,283	19,098	22,012	21,343	20,617
Change	-	-5.34%	8.02%	-13.11%	4.46%	15.26%	-3.04%	-3.4%
P/E	15x	7.73x	12x	11x	16.4x	11.9x	10.9x	10.8x
PBR	1.14x	1.08x	1.1x	0.87x	0.85x	1.06x	1.05x	1.04x
PEG	-	0x	-0.4x	-0.8x	-0.5x	0.2x	1.11x	17.34x
Capitalization / Revenue	3.29x	2.06x	2.85x	2.49x	2.7x	2.62x	2.52x	2.48x
EV / Revenue	4.37x	2.5x	3.57x	3.4x	3.87x	3.32x	3.09x	2.94x
EV / EBITDA	7.68x	3.54x	5.26x	5.03x	5.71x	4.82x	4.37x	4.24x
EV / EBIT	14.3x	5.19x	10.1x	9.08x	12.1x	9.22x	8.19x	7.9x
EV / FCF	17.6x	6.83x	9.89x	40.7x	25.2x	14.5x	9.72x	9.28x
FCF Yield	5.68%	14.6%	10.1%	2.46%	3.96%	6.89%	10.3%	10.8%
Dividend per Share ²	0.14	0.151	0.262	0.233	0.237	0.3165	0.3784	0.368
Rate of return	3.05%	3.11%	5.06%	5.64%	5.76%	5.9%	7.05%	6.86%
EPS ²	0.306	0.628	0.432	0.376	0.251	0.4501	0.4944	0.4975
Distribution rate	45.8%	24%	60.6%	62%	94.4%	70.3%	76.5%	74%
Net sales ¹	4,713	7,790	5,889	5,381	4,939	6,634	6,910	7,018
EBITDA ¹	2,679	5,498	3,997	3,637	3,342	4,566	4,887	4,867
EBIT ¹	1,436	3,751	2,075	2,013	1,574	2,388	2,606	2,611
Net income ¹	658	2,112	1,416	1,224	818	1,470	1,622	1,647
Net Debt ¹	5,073	3,450	4,264	4,891	5,764	4,621	3,952	3,226
Reference price ²	4.588	4.853	5.181	4.134	4.116	5.367	5.367	5.367
Nbr of stocks (in thousands)	3,379,649	3,303,215	3,238,575	3,239,501	3,239,897	3,240,271	-	-
Announcement Date	2/15/22	2/21/23	2/20/24	2/18/25	1/21/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARAMCO	13.79x	3.54x	6.6x	5.26%	1,707B
CHEVRON CORPORATION	12.4x	1.72x	5.61x	3.77%	371B
PETROCHINA COMPANY LIMITED	7.86x	0.6x	3.76x	6.7%	281B
SHELL PLC	7.89x	0.87x	3.85x	3.49%	248B
TOTALENERGIES SE	7.99x	1.03x	4.28x	4.76%	191B
CNOOC LIMITED	5.63x	1.66x	2.66x	8%	143B
PETROBRAS	3.39x	1.53x	2.9x	11.34%	114B
EQUINOR ASA	7.06x	0.81x	1.97x	4.05%	92.33B
ENI S.P.A.	8.65x	0.81x	4x	4.78%	78.59B
Average	8.30x	1.40x	3.96x	5.79%	358.49B
Weighted average by Cap.	11.27x	2.42x	5.39x	5.34%