Energy One Ltd
ASX:EOL

Watchlist Manager
Energy One Ltd Logo
Energy One Ltd
ASX:EOL
Watchlist
Price: 12.31 AUD -2.69% Market Closed
Market Cap: 385.7m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EOL stock under the Base Case scenario is 12.56 AUD. Compared to the current market price of 12.31 AUD, Energy One Ltd is Undervalued by 2%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EOL Relative Value
Base Case
12.56 AUD
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.9
P/S
P/S
Price to Sales
6.9
vs History
1
vs Industry
21
Median 3Y
3.4
Median 5Y
4.2
Industry
2.3
Forward
6.3
More Details
87.4
P/E
P/E
Price to Earnings
87.4
vs History
20
vs Industry
8
Median 3Y
50.9
Median 5Y
50.4
Industry
22.3
Forward
59.2
More Details
38.4
P/OCF
P/OCF
Price to OCF
38.4
vs History
1
vs Industry
18
Median 3Y
20.4
Median 5Y
20.4
Industry
16.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
14
Median 3Y
4.5
Median 5Y
-23.6
Industry
21.1
More Details
6.7
P/B
P/B
Price to Book Value
6.7
vs History
22
vs Industry
20
Median 3Y
3.1
Median 5Y
4.2
Industry
2.8
More Details
7.1
EV/S
EV/S
Enterprise Value to Sales
7.1
vs History
1
vs Industry
20
Median 3Y
3.6
Median 5Y
4.7
Industry
2.3
Forward
6.5
More Details
7.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.6
vs History
1
vs Industry
34
Median 3Y
3.9
Median 5Y
5
Industry
4.7
More Details
49.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
49.1
vs History
1
vs Industry
12
Median 3Y
30.7
Median 5Y
31.9
Industry
12.2
Forward
23.2
More Details
49.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
49.1
vs History
1
vs Industry
12
Median 3Y
30.7
Median 5Y
31.9
Industry
16
Forward
39.4
More Details
39.7
EV/OCF
EV/OCF
Enterprise Value to OCF
39.7
vs History
1
vs Industry
17
Median 3Y
22.9
Median 5Y
22.4
Industry
15.2
More Details
86.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
86.7
vs History
31
vs Industry
7
Median 3Y
85.6
Median 5Y
81.5
Industry
18.4
More Details
4.4
EV/IC
EV/IC
Enterprise Value to IC
4.4
vs History
20
vs Industry
29
Median 3Y
1.9
Median 5Y
2.4
Industry
2.3
More Details

Multiples Across Competitors

EOL Competitors Multiples
Energy One Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Energy One Ltd
ASX:EOL
385.6m AUD 6.9 87.4 49.1 49.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
310.7B EUR 8.8 54.2 29.3 33.5
US
Palantir Technologies Inc
NYSE:PLTR
283.1B USD 98.8 612.5 812.5 895.2
US
Salesforce Inc
NYSE:CRM
263.3B USD 6.9 42.5 23.1 33.6
US
Intuit Inc
NASDAQ:INTU
176.7B USD 10.3 58.2 37 44.4
US
Adobe Inc
NASDAQ:ADBE
167.7B USD 7.6 24.8 18.5 20.5
US
NCR Corp
LSE:0K45
117.6B USD 41.6 124.7 348.9 2 876.5
US
Applovin Corp
NASDAQ:APP
104.6B USD 22.2 66.3 46.2 57.3
US
Microstrategy Inc
NASDAQ:MSTR
96.9B USD 209.1 -83.1 -2 297.2 -1 649
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.5B USD 17.3 78.2 49.5 56.5
P/S Multiple
Revenue Growth P/S to Growth
AU
Energy One Ltd
ASX:EOL
Average P/S: 21 303.7
6.9
16%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
98.8
32%
3.1
US
Salesforce Inc
NYSE:CRM
6.9
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.3
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
41.6
-8%
N/A
US
Applovin Corp
NASDAQ:APP
22.2
20%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
209.1
3%
69.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.3
13%
1.3
P/E Multiple
Earnings Growth PEG
AU
Energy One Ltd
ASX:EOL
Average P/E: 127.6
87.4
112%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54.2
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
612.5
69%
8.9
US
Salesforce Inc
NYSE:CRM
42.5
32%
1.3
US
Intuit Inc
NASDAQ:INTU
58.2
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24.8
26%
1
US
N
NCR Corp
LSE:0K45
124.7
-52%
N/A
US
Applovin Corp
NASDAQ:APP
66.3
39%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -83.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.2
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Energy One Ltd
ASX:EOL
Average EV/EBITDA: 157.1
49.1
77%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.3
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
812.5
105%
7.7
US
Salesforce Inc
NYSE:CRM
23.1
21%
1.1
US
Intuit Inc
NASDAQ:INTU
37
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.5
17%
1.1
US
N
NCR Corp
LSE:0K45
348.9
11%
31.7
US
Applovin Corp
NASDAQ:APP
46.2
38%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 297.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.5
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Energy One Ltd
ASX:EOL
Average EV/EBIT: 451.8
49.1
56%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.5
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
895.2
107%
8.4
US
Salesforce Inc
NYSE:CRM
33.6
32%
1.1
US
Intuit Inc
NASDAQ:INTU
44.4
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.5
20%
1
US
N
NCR Corp
LSE:0K45
2 876.5
79%
36.4
US
Applovin Corp
NASDAQ:APP
57.3
38%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 649 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.5
28%
2

See Also

Summary
EOL intrinsic value, competitors valuation, and company profile.
DCF Valuation
EOL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EOL stock valuation using valuation multiples.
Wall Street Estimates
EOL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EOL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.