|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.40 AUD | +1.04% |
|
+1.79% | -0.81% |
| 07-18 | Biggest oil and gas sector deals since start of the century | RE |
| 07-17 | Miners power Aussie shares to record high on BHP copper output, firm iron ore | 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 | 30,235 | - | - |
| Change | - | -8.41% | 195.81% | -12.1% | -28.1% | 4.6% | - | - |
| Enterprise Value (EV) 1 | 20,769 | 19,233 | 46,319 | 44,950 | 36,603 | 39,265 | 38,868 | 40,181 |
| Change | - | -7.39% | 140.83% | -2.96% | -18.57% | 7.27% | -1.01% | 3.38% |
| P/E ratio | -4.14x | 7.81x | 5.65x | 24.4x | 8.15x | 16.8x | 25.2x | 16.3x |
| PBR | 1.4x | 1.15x | 1.26x | 1.17x | 0.84x | 0.84x | 0.84x | 0.83x |
| PEG | - | -0x | 0x | -0.3x | 0x | -0.3x | -0.8x | 0.3x |
| Capitalization / Revenue | 4.89x | 2.28x | 2.75x | 2.87x | 2.2x | 2.4x | 2.54x | 2.24x |
| EV / Revenue | 6.02x | 2.84x | 2.79x | 3.2x | 2.78x | 3.12x | 3.26x | 2.98x |
| EV / EBITDA | 10.8x | 4.65x | 4.12x | 4.8x | 3.95x | 4.57x | 5.32x | 4.91x |
| EV / EBIT | -70.9x | 7.9x | 5.59x | 8.6x | 8.11x | 10.9x | 14.6x | 11.1x |
| EV / FCF | 48.2x | 13.9x | 8.16x | 52.6x | 366x | 50.5x | 23.4x | 50.4x |
| FCF Yield | 2.08% | 7.21% | 12.3% | 1.9% | 0.27% | 1.98% | 4.27% | 1.98% |
| Dividend per Share 2 | 0.38 | 1.35 | - | 1.4 | 1.22 | 0.8088 | 0.5552 | 0.7902 |
| Rate of return | 2.17% | 8.47% | - | 6.61% | 8.01% | 5.08% | 3.49% | 4.96% |
| EPS 2 | -4.235 | 2.041 | 4.263 | 0.869 | 1.869 | 0.9474 | 0.6331 | 0.9785 |
| Distribution rate | -8.97% | 66.1% | - | 161% | 65.3% | 85.4% | 87.7% | 80.8% |
| Net sales 1 | 3,451 | 6,778 | 16,615 | 14,028 | 13,151 | 12,592 | 11,916 | 13,481 |
| EBITDA 1 | 1,922 | 4,135 | 11,234 | 9,363 | 9,276 | 8,586 | 7,312 | 8,191 |
| EBIT 1 | -293 | 2,435 | 8,286 | 5,224 | 4,514 | 3,590 | 2,657 | 3,626 |
| Net income 1 | -4,028 | 1,983 | 6,498 | 1,660 | 3,573 | 1,769 | 1,127 | 1,887 |
| Net Debt 1 | 3,888 | 3,772 | 583 | 4,749 | 7,697 | 9,030 | 8,632 | 9,945 |
| Reference price 2 | 17.54 | 15.95 | 24.09 | 21.17 | 15.22 | 15.92 | 15.92 | 15.92 |
| Nbr of stocks (in thousands) | 962,226 | 969,638 | 1,898,750 | 1,898,750 | 1,898,750 | 1,898,750 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
| 16.81x | 3.12x | 4.57x | 5.08% | 30.24B | ||
| 6.01x | 1.93x | 3.15x | 7.31% | 116B | ||
| 9.43x | 1.94x | 4.62x | 3.47% | 116B | ||
| 12.4x | 2.79x | 6.54x | 5.53% | 64.52B | ||
| 11.52x | 2.45x | 4.88x | 3.35% | 64.23B | ||
| 29.12x | 4.66x | 8.65x | 1.36% | 45.89B | ||
| 12.79x | 2.43x | 4.82x | 2.15% | 42.93B | ||
| 10.43x | 3.86x | 5.48x | 2.93% | 41.3B | ||
| 11.5x | 5.45x | 7.69x | 1.06% | 36.94B | ||
| 22.52x | 3.2x | 5.66x | 2.14% | 25.85B | ||
| Average | 14.25x | 3.18x | 5.61x | 3.44% | 58.35B | |
| Weighted average by Cap. | 12.27x | 2.81x | 5.20x | 4.02% |
Year-on-year evolution of the PER
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
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition