
Santos Ltd
ASX:STO

Intrinsic Value
The intrinsic value of one
STO
stock under the Base Case scenario is
10.35
AUD.
Compared to the current market price of 6.49 AUD,
Santos Ltd
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Santos Ltd
Fundamental Analysis

Recent acquisitions and large-scale LNG developments expose Santos to ballooning capital expenditures and potential debt pressure if market conditions turn unfavorable, threatening the company’s ability to sustain dividend and expansion commitments.
The full integration of acquired assets, especially from the Oil Search merger, could unlock operational efficiencies and synergies, driving down costs across Santos’s expanding LNG and domestic gas portfolio.

Revenue & Expenses Breakdown
Santos Ltd
Balance Sheet Decomposition
Santos Ltd
Current Assets | 3.2B |
Cash & Short-Term Investments | 1.9B |
Receivables | 816m |
Other Current Assets | 505m |
Non-Current Assets | 26.4B |
Long-Term Investments | 393m |
PP&E | 23.1B |
Intangibles | 1.3B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Santos Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Santos Ltd
Revenue
|
5.5B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
2.1B
USD
|
Operating Expenses
|
-310m
USD
|
Operating Income
|
1.8B
USD
|
Other Expenses
|
-589m
USD
|
Net Income
|
1.2B
USD
|
STO Profitability Score
Profitability Due Diligence
Santos Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Santos Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
STO Solvency Score
Solvency Due Diligence
Santos Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Santos Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
STO Price Targets Summary
Santos Ltd
According to Wall Street analysts, the average 1-year price target for
STO
is 7.54 AUD
with a low forecast of 6.57 AUD and a high forecast of 8.93 AUD.
Dividends
Current shareholder yield for STO 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?
The intrinsic value of one
STO
stock under the Base Case scenario is
10.35
AUD.
Compared to the current market price of 6.49 AUD,
Santos Ltd
is
Undervalued by 37%.