Valuation Woodside Energy Group Ltd

Equities

Market Closed - Australian S.E. Other stock markets 02:15:23 2026-05-21 EDT			5-day change	1st Jan Change
31.83 ^AUD	-2.06%		+3.95%	+34.93%

11:11pm	ASX Midday Sector Update: Real Estate Stocks Jump, Energy Sector Struggles	MT
10:48pm	Australia shares extend gain as surprise decline in April jobs curbs rate-hike bets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,461	45,736	40,201	28,906	29,914	44,246	-	-
Change	-	195.81%	-12.1%	-28.1%	3.49%	47.91%	-	-
Enterprise Value (EV) ¹	19,233	46,319	44,950	36,603	36,165	49,911	51,279	52,238
Change	-	140.83%	-2.96%	-18.57%	-1.2%	38.01%	2.74%	1.87%
P/E ratio	7.81x	5.65x	24.4x	8.15x	11.1x	11.8x	12.4x	14.3x
PBR	1.15x	1.26x	1.17x	0.84x	0.83x	1.16x	1.15x	1.14x
PEG	-	0x	-0.3x	0x	-0.5x	0.3x	-2.73x	-1.1x
Capitalization / Revenue	2.28x	2.75x	2.87x	2.2x	2.3x	2.95x	2.8x	3.05x
EV / Revenue	2.84x	2.79x	3.2x	2.78x	2.79x	3.33x	3.25x	3.6x
EV / EBITDA	4.65x	4.12x	4.8x	3.95x	3.9x	4.87x	4.87x	5.56x
EV / EBIT	7.9x	5.59x	8.6x	8.11x	9.3x	8.56x	8.69x	10.9x
EV / FCF	13.9x	8.16x	52.6x	366x	-50.3x	17.8x	12.4x	15.2x
FCF Yield	7.21%	12.3%	1.9%	0.27%	-1.99%	5.62%	8.09%	6.58%
Dividend per Share ²	1.35	-	1.4	1.22	1.12	1.54	1.506	1.162
Rate of return	8.47%	-	6.61%	8.01%	7.12%	6.62%	6.47%	4.99%
EPS ²	2.041	4.263	0.869	1.869	1.42	1.964	1.875	1.628
Distribution rate	66.1%	-	161%	65.3%	78.9%	78.4%	80.3%	71.4%
Net sales ¹	6,778	16,615	14,028	13,151	12,984	14,975	15,776	14,492
EBITDA ¹	4,135	11,234	9,363	9,276	9,277	10,246	10,523	9,398
EBIT ¹	2,435	8,286	5,224	4,514	3,889	5,828	5,901	4,798
Net income ¹	1,983	6,498	1,660	3,573	2,718	3,659	3,664	2,962
Net Debt ¹	3,772	583	4,749	7,697	6,251	5,665	7,033	7,991
Reference price ²	15.95	24.09	21.17	15.22	15.74	23.27	23.27	23.27
Nbr of stocks (in thousands)	969,638	1,898,750	1,898,750	1,898,750	1,901,100	1,901,100	-	-
Announcement Date	2/16/22	2/26/23	1/23/24	1/21/25	2/23/26	-	-	-

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.($)
WOODSIDE ENERGY GROUP LTD	11.85x	3.33x	4.87x	6.62%	44.25B
CONOCOPHILLIPS	13.36x	2.42x	5.31x	2.77%	149B
CANADIAN NATURAL RESOURCES LIMITED	12.23x	3.34x	6.28x	3.72%	102B
EOG RESOURCES, INC.	8.38x	2.77x	4.62x	2.92%	75.44B
OCCIDENTAL PETROLEUM CORPORATION	9.18x	2.69x	4.26x	1.71%	58.55B
CENOVUS ENERGY INC.	9.66x	1.42x	5.02x	2.05%	57.1B
DIAMONDBACK ENERGY, INC.	12.89x	3.73x	5.2x	2.12%	57.48B
DEVON ENERGY CORPORATION	9.46x	2.61x	4.92x	2.4%	55.87B
EQT CORPORATION	11.7x	4.19x	5.95x	1.14%	36.17B
INPEX CORPORATION	10.34x	2.57x	3.35x	2.76%	29.2B
Average	10.91x	2.91x	4.98x	2.82%	66.47B
Weighted average by Cap.	11.24x	2.83x	5.14x	2.86%