Valuation Origin Energy Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:40:11 15/07/2026 am IST			5-day change	1st Jan Change
10.50 ^AUD	+0.29%		+3.45%	-8.62%

04:17am	Origin Energy to Refund Customers After ACCC Probe Into Misleading Electricity Plan Charges	MT
13/07	ASX Midday Sector Update: Communication Services Stocks Inch Up, Utilities Sector Struggles	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,942	9,869	14,477	18,707	18,511	18,075	-	-
Change	-	24.26%	46.69%	29.22%	-1.05%	-2.36%	-	-
Enterprise Value (EV) ¹	12,581	12,707	17,354	21,540	23,165	23,200	23,618	23,469
Change	-	1%	36.57%	24.13%	7.54%	0.15%	1.8%	-0.63%
P/E	-3.46x	-7.03x	13.7x	13.4x	12.6x	16.4x	14.8x	15.4x
PBR	0.81x	0.98x	1.63x	1.98x	1.87x	1.84x	1.81x	1.81x
PEG	-	0.2x	-0x	0.4x	2x	-0.6x	1.4x	-3.92x
Capitalization / Revenue	0.66x	0.68x	0.88x	1.16x	1.07x	1.12x	1.12x	1.12x
EV / Revenue	1.04x	0.88x	1.05x	1.33x	1.34x	1.44x	1.47x	1.46x
EV / EBITDA	6.14x	6.01x	5.59x	6.11x	6.79x	7.45x	7.2x	7.2x
EV / EBIT	23.3x	24.1x	12.2x	11.1x	12.2x	14.5x	14.9x	14.9x
EV / FCF	15x	34.4x	-13.2x	16.6x	19.2x	16.6x	17.6x	17.8x
FCF Yield	6.68%	2.9%	-7.57%	6.02%	5.21%	6.04%	5.68%	5.62%
Dividend per Share ²	0.2	0.29	0.365	0.55	0.6	0.6014	0.6337	0.6198
Rate of return	4.43%	5.06%	4.34%	5.06%	5.56%	5.73%	6.04%	5.9%
EPS ²	-1.302	-0.815	0.613	0.808	0.859	0.6419	0.7092	0.6814
Distribution rate	-15.4%	-35.6%	59.5%	68.1%	69.8%	93.7%	89.3%	91%
Net sales ¹	12,097	14,461	16,481	16,138	17,224	16,089	16,105	16,113
EBITDA ¹	2,048	2,114	3,107	3,528	3,411	3,112	3,281	3,260
EBIT ¹	540	527	1,417	1,941	1,895	1,598	1,581	1,577
Net income ¹	-2,291	-1,429	1,055	1,397	1,481	1,162	1,172	1,179
Net Debt ¹	4,639	2,838	2,877	2,833	4,654	5,125	5,543	5,394
Reference price ²	4.51	5.73	8.41	10.86	10.79	10.50	10.50	10.50
Nbr of stocks (in thousands)	17,60,921	17,22,303	17,21,367	17,22,603	17,15,566	17,21,407	-	-
Announcement Date	18/08/21	17/08/22	16/08/23	14/08/24	13/08/25	-	-	-

¹AUD in Million²AUD

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.($)
ORIGIN ENERGY LIMITED	16.31x	1.44x	7.44x	5.74%	1.26TCr
GE VERNOVA INC.	34.79x	6.12x	44.76x	0.19%	29TCr
NEXTERA ENERGY	22.37x	9.34x	15.44x	2.76%	19TCr
IBERDROLA, S.A.	21.07x	4.28x	11.6x	3.42%	16TCr
ENEL S.P.A.	14.24x	2.01x	7.05x	5.01%	12TCr
SOUTHERN COMPANY	21.58x	5.99x	13.24x	3.16%	11TCr
DUKE ENERGY CORPORATION	18.71x	5.67x	11.31x	3.47%	9.85TCr
CONSTELLATION ENERGY CORPORATION	20.94x	3.2x	12.57x	0.66%	9.16TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	21.14x	5.33x	12.81x	2.86%	7.34TCr
DOMINION ENERGY, INC.	19.81x	6.47x	13.85x	3.74%	6.27TCr
Average	21.09x	4.99x	15.01x	3.1%	11.96TCr
Weighted average by Cap.	23.61x	5.62x	20.04x	2.48%