Ampol Ltd
SWB:CLZ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (17.1), the stock would be worth €12.98 (29% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 24.2 | €18.4 |
0%
|
| 3-Year Average | 17.1 | €12.98 |
-29%
|
| 5-Year Average | 10.7 | €8.12 |
-56%
|
| Industry Average | 5.2 | €3.95 |
-79%
|
| Country Average | 16.5 | €12.56 |
-32%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€10.6B
|
/ |
Jan 2026
AU$477.4m
|
= |
|
|
€10.6B
|
/ |
Dec 2026
AU$1.7B
|
= |
|
|
€10.6B
|
/ |
Dec 2027
AU$1.8B
|
= |
|
|
€10.6B
|
/ |
Dec 2028
AU$1.9B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Ampol Ltd
SWB:CLZ
|
8B EUR | 24.2 | 97.9 | |
| JP |
|
Fuji Oil Co Ltd
F:ACK
|
77.2T EUR | -5 092 092.2 | -1 805 607.9 | |
| IN |
|
Reliance Industries Ltd
NSE:RELIANCE
|
18.2T INR | 10.3 | 21.8 | |
| US |
|
Valero Energy Corp
NYSE:VLO
|
69.9B USD | 9.9 | 30 | |
| US |
|
Marathon Petroleum Corp
NYSE:MPC
|
65.2B USD | 8.1 | 16.3 | |
| US |
|
Phillips 66
NYSE:PSX
|
64B USD | 10.8 | 14.8 | |
| PL |
O
|
Orlen SA
PSE:PKN
|
859.7B CZK | 3.8 | 13.3 | |
| PL |
|
Polski Koncern Naftowy Orlen SA
WSE:PKN
|
149.9B PLN | 3.9 | 13.5 | |
| FI |
|
Neste Oyj
OMXH:NESTE
|
19.9B EUR | 16.8 | 142.5 | |
| JP |
|
ENEOS Holdings Inc
TSE:5020
|
3.5T JPY | 11.2 | 18.9 | |
| IN |
|
Indian Oil Corporation Ltd
NSE:IOC
|
2T INR | 3.6 | 5.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Ampol Ltd
Glance View
Ampol Ltd, a stalwart in the energy sector, hails from Australia with roots tracing back to 1936, painting a story of resilience and adaptation in a rapidly shifting industry landscape. Originally known for its dominance in the fuel supply chain, Ampol carved out its presence by leveraging every aspect of the oil and gas spectrum—from refining to retail. The transformation phase came when Ampol embraced the opportunity to scale significantly by merging with Caltex Australia, providing it a reinforced platform to optimize its integrated value chain. The name "Ampol" was proudly reinstated in 2020, symbolizing a renewed commitment to its Australian heritage while also marking its resolve to blend tradition with innovation. At its core, Ampol commands a vast network of service stations across the region, a testimony to its robust infrastructure, which serves as a pivotal channel for direct consumer engagement and a steady revenue stream. The company's business model thrives on its adeptness at balancing the intricate dance between refining operations and retail distribution. Ampol operates one of the few remaining refineries in Australia, producing a significant portion of the fuels it supplies, guaranteeing control over quality and inventory. This vertically integrated approach ensures that Ampol remains flexible and responsive to market demands. Additionally, Ampol has ventured into expanding its product portfolio, catering not just to standard fuel consumers but also engaging in the sale of lubricants and other petrochemical products. Their commercial division supplements this by providing tailored energy solutions for industries, like transport and mining, thus diversifying its income sources. As the world nudges toward sustainable energy, Ampol is strategically positioning itself by investing in future energy initiatives, signaling its intent to evolve alongside global energy transitions.