Ampol Ltd
ASX:ALD

Watchlist Manager
Ampol Ltd Logo
Ampol Ltd
ASX:ALD
Watchlist
Price: 32.23 AUD 0.03% Market Closed
Market Cap: 7.7B AUD

Intrinsic Value

The intrinsic value of one ALD stock under the Base Case scenario is 78.21 AUD. Compared to the current market price of 32.23 AUD, Ampol Ltd is Undervalued by 59%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ALD Intrinsic Value
78.21 AUD
Undervaluation 59%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Ampol Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about ALD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ALD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ampol Ltd.

Explain Valuation
Compare ALD to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Ampol’s heavy reliance on refining operations leaves it vulnerable to margin compression when global refining spreads tighten, making profitability dependent on volatile crude oil markets and short-term supply-demand swings.

The accelerating transition toward electric vehicles threatens Ampol’s core revenue streams, as decreased demand for petroleum-based fuels challenges its growth outlook and heightens stranded asset risks in its refining and distribution infrastructure.

Higher regulatory and environmental compliance costs—including carbon taxes and emissions reductions mandates—could weigh on Ampol’s bottom line, especially if its ongoing sustainability initiatives fail to adequately offset rising operational expenses.

Bull Theses

Ampol’s dominant market position and integrated supply chain—including refining, distribution, and a robust network of retail service stations—enable it to maintain strong pricing power and revenue stability despite market cyclicality.

Recent moves into emerging energy segments, including electric vehicle charging and alternative fuels, demonstrate Ampol’s proactive approach to diversifying beyond traditional fossil fuels, potentially positioning it as a leader in Australia’s energy transition.

Growing brand strength through convenience retail expansions and strategic acquisitions—such as the acquisition of New Zealand’s Z Energy—enhances Ampol’s ability to capture cross-border synergies and expand its consumer footprint across multiple geographies.

Show More Less
How do you feel about ALD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ampol Ltd

Current Assets 4.8B
Cash & Short-Term Investments 81.4m
Receivables 1.8B
Other Current Assets 2.9B
Non-Current Assets 7.5B
Long-Term Investments 282.5m
PP&E 5.4B
Intangibles 1.2B
Other Non-Current Assets 577.5m
Current Liabilities 5.1B
Accounts Payable 3.8B
Accrued Liabilities 137.8m
Short-Term Debt 2m
Other Current Liabilities 1.1B
Non-Current Liabilities 4B
Long-Term Debt 2.9B
Other Non-Current Liabilities 1.1B
Efficiency

Free Cash Flow Analysis
Ampol Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ampol Ltd

Revenue
31.9B AUD
Cost of Revenue
-29.8B AUD
Gross Profit
2.1B AUD
Operating Expenses
-2B AUD
Operating Income
168m AUD
Other Expenses
-306m AUD
Net Income
-138m AUD
Fundamental Scores

ALD Profitability Score
Profitability Due Diligence

Ampol Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Declining Gross Margin
Declining Net Margin
Low 3Y Average Gross Margin
40/100
Profitability
Score

Ampol Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

ALD Solvency Score
Solvency Due Diligence

Ampol Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
36/100
Solvency
Score

Ampol Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ALD Price Targets Summary
Ampol Ltd

Wall Street analysts forecast ALD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ALD is 35.25 AUD with a low forecast of 30.3 AUD and a high forecast of 38.85 AUD.

Lowest
Price Target
30.3 AUD
6% Downside
Average
Price Target
35.25 AUD
9% Upside
Highest
Price Target
38.85 AUD
21% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ALD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one ALD stock?

The intrinsic value of one ALD stock under the Base Case scenario is 78.21 AUD.

Is ALD stock undervalued or overvalued?

Compared to the current market price of 32.23 AUD, Ampol Ltd is Undervalued by 59%.

Back to Top