Valuation Santos Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:09:27 2026-07-10 EDT			5-day change	1st Jan Change
4.524 ^EUR	-1.37%		+6.67%	+31.86%

07-08	Australian shares extend losses on MidEast jitters, banks and miners top drag	RE
07-07	Santos to Strengthen Indigenous Training, Employment Opportunities in Northern Territory, Shares Up 5%	MT

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	17,174	-	-
Change	-	3.38%	4.67%	-20.18%	-0.43%	28.8%	-	-
Enterprise Value (EV) ¹	20,579	19,480	21,042	18,283	19,098	21,588	21,097	20,517
Change	-	-5.34%	8.02%	-13.11%	4.46%	13.04%	-2.28%	-2.75%
P/E	15x	7.73x	12x	11x	16.4x	9.01x	9.33x	9.71x
PBR	1.14x	1.08x	1.1x	0.87x	0.85x	1.03x	1.01x	0.99x
PEG	-	0x	-0.4x	-0.8x	-0.5x	0x	-2.75x	-2.44x
Capitalization / Revenue	3.29x	2.06x	2.85x	2.49x	2.7x	2.45x	2.43x	2.45x
EV / Revenue	4.37x	2.5x	3.57x	3.4x	3.87x	3.08x	2.99x	2.93x
EV / EBITDA	7.68x	3.54x	5.26x	5.03x	5.71x	4.33x	4.25x	4.24x
EV / EBIT	14.3x	5.19x	10.1x	9.08x	12.1x	7.14x	7.35x	7.39x
EV / FCF	17.6x	6.83x	9.89x	40.7x	25.2x	10.8x	8.6x	9.03x
FCF Yield	5.68%	14.6%	10.1%	2.46%	3.96%	9.3%	11.6%	11.1%
Dividend per Share ²	0.14	0.151	0.262	0.233	0.237	0.3294	0.3678	0.3452
Rate of return	3.05%	3.11%	5.06%	5.64%	5.76%	6.22%	6.94%	6.51%
EPS ²	0.306	0.628	0.432	0.376	0.251	0.5882	0.5683	0.5457
Distribution rate	45.8%	24%	60.6%	62%	94.4%	56%	64.7%	63.3%
Net sales ¹	4,713	7,790	5,889	5,381	4,939	7,010	7,055	7,009
EBITDA ¹	2,679	5,498	3,997	3,637	3,342	4,989	4,964	4,836
EBIT ¹	1,436	3,751	2,075	2,013	1,574	3,022	2,869	2,776
Net income ¹	658	2,112	1,416	1,224	818	1,865	1,826	1,763
Net Debt ¹	5,073	3,450	4,264	4,891	5,764	4,414	3,923	3,343
Reference price ²	4.588	4.853	5.181	4.134	4.116	5.300	5.300	5.300
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	13.68x	3.36x	6.48x	5.21%	1,722B
CHEVRON CORPORATION	11.61x	1.64x	5.46x	4.04%	349B
PETROCHINA COMPANY LIMITED	7.45x	0.54x	3.4x	7.02%	246B
SHELL PLC	7.88x	0.84x	3.82x	3.82%	227B
TOTALENERGIES SE	6.97x	0.97x	3.84x	5.26%	174B
CNOOC LIMITED	5.3x	1.56x	2.51x	8.55%	136B
PETROBRAS	3.29x	1.47x	2.83x	12.98%	107B
EQUINOR ASA	7.1x	0.78x	1.81x	4.68%	84.02B
ENI S.P.A.	8.29x	0.75x	3.66x	5.28%	69.77B
Average	7.95x	1.32x	3.76x	6.31%	345.96B
Weighted average by Cap.	11.14x	2.36x	5.29x	5.52%