EN DE

Santos Limited (STO) Fair Value & Analysis

Energy · AU · Market cap A$24.9B

SL Santos Limited STO · AU
PriceA$8.04
Fair ValueA$3.12
Upside-61.2%
Quality51/100
Watch Santos Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 16.6% net margin
Low debt · generates free cash flow
3.14% dividend yield
Mixed vs. peers (7/15)
Moderate moat 55/100
Evidence: High Range A$2.21 – A$4.06 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated today

Fair value updated Aug 13, 2026, revised from A$3.23 to A$3.12 (−3.4%) since Jul 19, 2026. Share price +4.4% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$4.06). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (A$2.21 to A$4.06) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$8.24 A$4.78 Fair Value A$3.12 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range A$4.78 – A$8.24 · fair‑value band A$2.21 – A$4.06 · the A$8.04 price screens above the A$3.12 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Santos Limited (STO) currently trades at A$8.04, while our model-based Fair Value estimate is A$3.12, implying the stock looks roughly 61.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Santos Limited generated revenue of A$4.9B at a net margin of 16.6%. Revenue declined 11.6% year over year. It earns a return on equity of 5.2%. Net debt stands at A$7.0B. Fundamentals as of Aug 13, 2026

Our scenario range runs from A$2.21 (bear case) to A$4.06 (bull case); at A$8.04, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 2% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -61%, STO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.8500 A$1.76 A$3.01 80
Residual Income A$3.74 A$3.81 A$3.74 76
Rev-Margin DCF A$0.2500 A$0.9900 A$1.81 74
All 23 models by family
DCF Models
FCF DCF A$0.7900 A$1.78 A$3.20 38
Owner Earnings A$1.59 A$2.95 A$4.91 31
5Y Revenue Exit A$0.2500 A$0.9700 A$1.85 39
5Y EBITDA Exit A$2.12 A$4.34 A$6.84 41
5Y P/E Exit A$0.9600 A$2.26 A$3.55 38
10Y Revenue Exit A$0.3900 A$1.08 A$1.92 36
10Y EBITDA Exit A$1.61 A$3.36 A$5.58 37
10Y P/E Exit A$0.8800 A$1.95 A$3.17 35
Earnings-Based
Graham-Dodd A$1.77 A$4.39 A$5.69 54
PEG = 1.0 A$0.8000 A$1.14 A$1.48 46
EPV A$1.71 A$2.22 A$2.66 59
Multiples
P/E Multiple A$2.74 A$3.65 A$4.56 63
P/S Multiple A$1.46 A$1.94 A$2.43 58
P/B Multiple A$3.32 A$4.43 A$5.54 55
EV/EBIT A$1.95 A$3.05 A$4.14 53
EV/EBITDA A$3.46 A$5.06 A$6.66 54
EV/Revenue A$0.0200 A$0.6000 A$1.19 43
Asset-Based
NCAV (Graham) A$2.41 A$3.23 A$4.83 50
Growth DCF
Growth DCF A$0.8500 A$1.76 A$3.01 80
Rev-Margin DCF A$0.2500 A$0.9900 A$1.81 74
Economic Profit
Residual Income A$3.74 A$3.81 A$3.74 76
ROIC Compounder A$1.71 A$2.22 A$2.66 72
Growth Earnings
Growth-Adj P/E A$2.18 A$3.12 A$4.06 68

Widest divergence: Asset-Based (A$3.23) versus Growth DCF (A$0.9900). Highest evidence: Growth DCF (80).

Notify me when STO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$4.9B
Revenue growth (YoY) -11.6%
Net margin 16.6%
Return on equity 5.2%
Free cash flow A$643M FY2025
P/E ratio 23.0
More key figures
Operating margin 25.9%
EPS (TTM) A$0.3500
Dividend yield 3.0%
EPS growth (YoY) -35.9%
Net debt A$7.0B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 50 · Market factors (momentum, volatility) 64

Profitability 28
Margins and returns on capital today
Quality Growth 23
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 88
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Santos Limited explores, develops, produces, transports, and markets hydrocarbons in Australia and Papua New Guinea. The company's assets are located in the Alaska, Cooper Basin, Queensland and New South Wales, Papua New Guinea, Northern Australia, Timor-Leste and Western Australia. It also engages in the development of decarbonization technologies.

Full company description

Santos Limited explores, develops, produces, transports, and markets hydrocarbons in Australia and Papua New Guinea. The company's assets are located in the Alaska, Cooper Basin, Queensland and New South Wales, Papua New Guinea, Northern Australia, Timor-Leste and Western Australia. It also engages in the development of decarbonization technologies. In addition, the company produces crude oil, liquefied petroleum gas, ethane, liquefied natural gas, and condensate, as well as natural gas. Santos Limited was incorporated in 1954 and is headquartered in Adelaide, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Santos Limited reported revenue of A$5.3B in FY2025 versus A$4.7B in FY2021, a compound +2.8%/yr. Reported net income was A$847M in FY2025, compounding +6.5%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
A$5.3B
Latest YoY
−2.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−12.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.2%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.2%
Revenue +2.8%/yr
FY21 A$4.7B
FY22 A$7.8B
FY23 A$5.9B
FY24 A$5.4B
FY25 A$5.3B
Net income +6.5%/yr
FY21 A$658M
FY22 A$2.1B
FY23 A$1.4B
FY24 A$1.2B
FY25 A$847M

STO screens 61% overvalued. Compare with CNOOC Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Santos Limited Fair Value". https://www.fairvalue-calculator.com/stock/STO

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas E&P · 314 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Above median
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 5% · Above median
Return on assets 2% · Above median
Net margin (TTM) 17% · Above median
Operating margin (TTM) 26% · Above median
Revenue growth -12% · Below median
Dividend yield (TTM) 3.1% · Below median
Debt / equity 0.39× · Higher than median

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 23.0× · Pricier than median
P/B 1.13× · Cheaper than median
P/S (TTM) 3.58× · Pricier than median
P/FCF 27.5× · Pricier than 75% of peers
EV/EBITDA 7.6× · Pricier than 75% of peers
PEG 0.83× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 12
FUTURE 0 · sector 0
PAST 21 · sector 0
HEALTH 81 · sector 87
DIVIDEND 63 · sector 65

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥32.85 ¥32.55 -1%
ConocoPhillips explores for, COP $125.92 $90.15 -28%
Canadian Natural Resources Limited CNQ $47.57 $31.14 -35%
EOG Resources, Inc EOG $143.14 $130.19 -9%
Occidental Petroleum Corporation OXY $58.55 $30.06 -49%
Diamondback Energy, Inc FANG $201.71 $105.24 -48%
Devon Energy Corporation DVN $44.86 $27.06 -40%
Woodside Energy Group WDS A$32.55 A$20.71 -36%
EQT Corporation EQT $54.06 $42.85 -21%
Texas Pacific Land Corporation TPL $342.77 $77.26 -77%

Compare Santos Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Santos Limited (STO) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of A$3.12 versus a price of A$8.04, about −61% (overvalued).
What is the fair value of STO?
Our model-based fair value for Santos Limited is A$3.12 (as of Aug 13, 2026), built from audited fundamentals. The current price is A$8.04.
What is the quality score of STO?
Santos Limited has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Santos Limited (STO)?
Santos Limited reported trailing-twelve-month revenue of about A$4.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of STO?
The net profit margin of Santos Limited is about 16.6%, meaning it keeps roughly 16.6% of revenue as net income. Based on the latest reported figures.
Does Santos Limited pay a dividend?
Santos Limited currently shows a dividend yield of about 3.01% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Santos Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.