EN DE

Santos Ltd (STO) Fair Value & Analysis

Energy · AU · Market cap A$24.9B (≈ $18.0B) · ISIN AU000000STO6

What is Santos Ltd really worth?

SL Santos Ltd STO · AU
PriceA$8.21
Fair ValueA$4.06
Upside−50.6%
Quality51/100

A solid business, but trading 102% above our fair value of A$4.06.

Watch Santos Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 16.6% net margin
Low debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +9.2 %/yr)
!Mixed vs. peers (8/15)
!Moderate moat 55/100
!Weak on past: 21 out of 100

For context

·3.76% dividend yield
Evidence: High Range A$3.04 – A$5.20

Fair value as of: Sep 5, 2026

From 23 valuation models · updated today

Share price +6.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (A$5.20). 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.

Price vs Fair Value (5 years)

A$8.45 A$4.78 Fair Value A$4.06 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range A$4.78 – A$8.45 · fair‑value band A$3.04 – A$5.20 · the A$8.21 price screens above the A$4.06 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

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

Analysis

Santos Ltd (STO) currently trades at A$8.21, while our model-based Fair Value estimate is A$4.06, implying the stock looks roughly 102.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Energy sector. Bull case: the Asset-Based group reads highest at a median of A$3.23 per share, and 0 of the 23 models we run sit above the A$8.21 price. Bear case: the Growth DCF group reads lowest at A$0.9900, and 23 of the 23 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Santos Ltd 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 Sep 5, 2026

Our scenario range runs from A$3.04 (bear case) to A$5.20 (bull case); at A$8.21, 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 near its 52-week high and 42% 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 −51%, STO screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly A$0.0344 per share, which is 0.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF A$0.7900 A$1.78 A$3.20 74
EPV A$1.71 A$2.22 A$2.66 74
Residual Income A$3.74 A$3.81 A$3.74 74
All 23 models by family
DCF Models
FCF DCF A$0.7900 A$1.78 A$3.20 74
Owner Earnings A$1.59 A$2.95 A$4.91 72
5Y Revenue Exit A$0.2500 A$0.9700 A$1.85 65
5Y EBITDA Exit A$2.12 A$4.34 A$6.84 71
5Y P/E Exit A$0.9600 A$2.26 A$3.55 66
10Y Revenue Exit A$0.3900 A$1.08 A$1.92 61
10Y EBITDA Exit A$1.61 A$3.36 A$5.58 64
10Y P/E Exit A$0.8800 A$1.95 A$3.17 59
Earnings-Based
Graham-Dodd A$1.77 A$4.39 A$5.69 63
PEG = 1.0 A$0.8000 A$1.14 A$1.48 55
EPV A$1.71 A$2.22 A$2.66 74
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 65
EV/EBITDA A$3.46 A$5.06 A$6.66 67
EV/Revenue A$0.0200 A$0.6000 A$1.19 46
Asset-Based
NCAV (Graham) A$2.41 A$3.23 A$4.83 54
Growth DCF
Growth DCF A$0.8500 A$1.76 A$3.01 73
Rev-Margin DCF A$0.2500 A$0.9900 A$1.81 65
Economic Profit
Residual Income A$3.74 A$3.81 A$3.74 74
ROIC Compounder A$1.71 A$2.22 A$2.66 70
Growth Earnings
Growth-Adj P/E A$2.18 A$3.12 A$4.06 65

Widest divergence: Asset-Based (A$3.23) versus Growth DCF (A$0.9900). Highest evidence: FCF DCF (74).

Notify me when STO reaches fair value

Put STO on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 23.5
P/S ratio 3.78 P/E × margin
EPS (TTM) A$0.3500 price ÷ EPS = P/E 23.5
Dividend yield 3.8% payout 88.3%
Net margin 16.1% FY2025
Return on equity 5.2% TTM
More key figures
Profitability
Return on assets (EBIT) 6.8% avg 5y
Operating margin 25.9% TTM
Growth
Revenue (TTM) A$4.9B TTM
Revenue growth (YoY) −11.6% 3y avg −12.3%
EPS growth (YoY) −35.9%
Balance sheet & cash flow
Free cash flow A$643M FY2025
Net debt A$7.0B FY2025 · ≈ 10.9 yrs of FCF

Figures from reported company fundamentals · as of Sep 5, 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 48
Price trend over the last 3–12 months (market factor)
52W Momentum 70
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$5.3B
Latest YoY
−2.7%
Avg. revenue 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. revenue 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. revenue 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%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
−0.6% (−4.4 + 3.8)
Revenue +2.8%/yr
FY21 $4.7B
FY22 $7.8B
FY23 $5.9B
FY24 $5.4B
FY25 $5.3B
Net income +6.5%/yr
FY21 $658M
FY22 $2.1B
FY23 $1.4B
FY24 $1.2B
FY25 $847M

STO screens 102% overvalued. Compare with CNOOC Limited →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 Ltd Fair Value". https://www.fairvalue-calculator.com/stock/STO

Recent news

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

Peer Group

Oil & Gas E&P · 296 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 −51% · 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) 3.8% · Above median
Debt / equity 0.39× · Higher than median

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

P/E (TTM) 23.5× · Pricier than median
P/B 1.15× · Cheaper than median
P/S (TTM) 3.64× · Pricier than median
P/FCF 28.0× · Pricier than 75% of peers
EV/EBITDA 7.7× · Pricier than 75% of peers
PEG 0.83× · Cheaper than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 9
FUTURE0 · sector 7
PAST21 · sector 9
HEALTH81 · sector 87
DIVIDEND75 · sector 70

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

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥32.85 ¥32.55 −1%
ConocoPhillips explores for, COP $130.35 $90.15 −31%
Canadian Natural Resources Limited CNQ C$69.03 C$44.78 −35%
EOG Resources, Inc EOG $143.35 $132.20 −8%
Occidental Petroleum Corporation OXY $59.17 $30.06 −49%
Diamondback Energy, Inc FANG $200.52 $105.24 −48%
Devon Energy Corporation DVN $47.35 $27.06 −43%
Woodside Energy Group WDS A$32.55 A$20.71 −36%
EQT Corporation EQT $54.57 $42.85 −21%
Texas Pacific Land Corporation TPL $366.50 $77.26 −79%

Compare Santos Ltd 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Santos Ltd (STO) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of A$4.06 versus a price of A$8.21, about −51% upside (overvalued).
What is the fair value of STO?
Our model-based fair value for Santos Ltd is A$4.06 (as of Sep 5, 2026), built from audited fundamentals. The current price: A$8.21.
What is the quality score of STO?
Santos Ltd 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 Ltd (STO)?
Santos Ltd reported trailing-twelve-month revenue of about A$4.9B (latest available figure, as of Sep 5, 2026).
What is the net profit margin of STO?
The net profit margin of Santos Ltd is about 16.6%, meaning it keeps roughly 16.6% of revenue as net income. Based on the latest reported figures.
Does Santos Ltd pay a dividend?
Santos Ltd currently shows a dividend yield of about 3.76% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch Santos Ltd in the live analysis

One click puts Santos Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.