EN DE

Ampol Limited (ALD) Fair Value & Analysis

Energy · AU · Market cap A$8.4B

AL Ampol Limited ALD · AU
PriceA$38.78
Fair ValueA$11.76
Upside-69.7%
Quality51/100
Watch Ampol Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.3% net margin
Moderate debt · generates free cash flow
2.83% dividend yield
Trails peers (2/15)
Narrow moat 27/100
Evidence: High Range A$8.82 – A$12.10 Share as image

Fair value as of: Jul 13, 2026

From 19 valuation models · updated 28 days ago

Fair value updated Jul 13, 2026, revised from A$5.88 to A$11.76 (+100.0%) since Jun 24, 2026. Share price +11.5% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$12.10). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$39.90 A$19.99 Fair Value A$11.76 May 2021 Aug 2026

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

How to read this chart

60‑month range A$19.99 – A$39.90 · fair‑value band A$8.82 – A$12.10 · the A$38.78 price screens above the A$11.76 fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

Ampol Limited (ALD) currently trades at A$38.78, while our model-based Fair Value estimate is A$11.76, implying the stock looks roughly 69.7% 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, Ampol Limited generated revenue of A$31.4B at a net margin of 0.3%. Revenue declined 3.4% year over year. It earns a return on equity of 3.9%. Net debt stands at A$5.2B. Fundamentals as of Jul 13, 2026

Our scenario range runs from A$8.82 (bear case) to A$12.10 (bull case); at A$38.78, 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 62% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -48% fair-value upside, at -70%, ALD 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 BearBaseBull Evidence
Highest evidence
Residual Income A$9.10 A$8.87 A$7.33 76
ROIC Compounder A$0.9200 72
Gordon GGM A$3.95 A$6.89 A$10.45 70
All 19 models by family
DCF Models
5Y Revenue Exit A$1.76 A$7.68 39
5Y EBITDA Exit A$5.19 A$12.26 41
10Y Revenue Exit A$4.00 36
10Y EBITDA Exit A$1.32 A$7.27 37
Earnings-Based
Graham-Dodd A$2.35 A$5.71 A$7.39 54
PEG = 1.0 A$1.02 A$1.45 A$1.89 46
EPV A$0.9200 59
Dividend Discount
Gordon GGM A$3.95 A$6.89 A$10.45 70
DDM Multi-Stage A$3.95 A$5.82 A$7.79 61
Multiples
P/E Multiple A$3.63 A$4.84 A$6.05 63
P/S Multiple A$4.41 A$5.88 A$7.35 58
P/B Multiple A$4.41 A$5.88 A$7.35 55
EV/EBIT A$1.03 A$3.78 53
EV/EBITDA A$4.27 A$9.01 A$13.75 54
EV/Revenue A$0.0500 A$4.33 A$8.62 43
Asset-Based
NCAV (Graham) A$6.37 A$8.54 A$12.74 50
Economic Profit
Residual Income A$9.10 A$8.87 A$7.33 76
ROIC Compounder A$0.9200 72
Growth Earnings
Growth-Adj P/E A$2.88 A$4.11 A$5.34 68

Widest divergence: Economic Profit (A$8.87) versus Earnings-Based (A$1.45). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) A$31.4B
Revenue growth (YoY) -3.4%
Net margin 0.3%
Return on equity 3.9%
Free cash flow A$69.7M FY2025
P/E ratio 100.8
More key figures
Operating margin 2.8%
EPS (TTM) A$0.3500
Dividend yield 2.8%
EPS growth (YoY) +197%
Net debt A$5.2B FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 49 · Market factors (momentum, volatility) 80

Profitability 38
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 70
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 83
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

Ampol Limited purchases and sells petroleum products in Australia, New Zealand, Singapore, and the United States. It operates through Fuels and Infrastructure, Convenience Retail, and New Zealand segments.

Full company description

Ampol Limited purchases and sells petroleum products in Australia, New Zealand, Singapore, and the United States. It operates through Fuels and Infrastructure, Convenience Retail, and New Zealand segments. The Fuels and Infrastructure segment wholesales fuels and lubricants, including Lytton refinery, trading and shipping, distribution, infrastructure, and energy solutions. The Convenience Retail segment sells fuels through Ampol's network of stores. The New Zealand segment include Z Energy that distributes fuel in New Zealand market. It also engages in EV charging and home electricity solutions business. The company distributes its products through depots, terminals, pipelines, and service station sites. It sells fuels to various customers in defence, mining, transport, marine, agriculture, aviation, and other commercial and industrial sectors. The company was formerly known as Caltex Australia Limited and changed its name to Ampol Limited in May 2020. Ampol Limited was founded in 1900 and is headquartered in Alexandria, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ampol Limited reported revenue of A$31.0B in FY2025 versus A$20.9B in FY2021, a compound +10.4%/yr. Reported net income was A$82.4M in FY2025, compounding −38.1%/yr from FY2021.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$31.0B
Latest YoY
−11.1%
Avg. growth/yr (3Y)
−6.8%
Avg. growth/yr (5Y)
+15.4%
Avg. growth/yr (25Y)
+7.7%
Revenue +10.4%/yr
FY21 A$20.9B
FY22 A$38.2B
FY23 A$37.7B
FY24 A$34.8B
FY25 A$31.0B
Net income −38.1%/yr
FY21 A$560M
FY22 A$796M
FY23 A$549M
FY24 A$123M
FY25 A$82.4M

ALD screens 70% overvalued. Compare with Reliance Industries 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). "Ampol Limited Fair Value". https://www.fairvalue-calculator.com/stock/ALD

Recent news

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

Peer Group

Oil & Gas Refining & Marketing · 114 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 · Below median
Fair Value upside −70% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth -3% · Below median
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.80× · Higher than median

Valuation Multiples vs Oil & Gas Refining & Marketing median · lower = cheaper

P/E (TTM) 100.8× · Pricier than 75% of peers
P/B 1.96× · Pricier than median
P/S (TTM) 0.19× · Cheaper than median
P/FCF 85.2× · Pricier than 75% of peers
EV/EBITDA 9.6× · Pricier than median
PEG 3.21× · Pricier than 75% of peers

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 15
FUTURE 0 · sector 15
PAST 16 · sector 32
HEALTH 60 · sector 80
DIVIDEND 57 · sector 50

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

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 Refining & Marketing stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Reliance Industries Limited RELIANCE ₹1,293 ₹835.66 -35%
Valero Energy Corporation VLO $309.65 $127.32 -59%
Marathon Petroleum Corporation MPC $283.74 $135.80 -52%
Phillips 66 PSX $196.16 $101.04 -48%
Neste Oyj NESTE €31.10 €4.07 -87%
Formosa Petrochemical Corporation 6505 81.30 TWD 16.68 TWD -79%
Indian Oil Corporation IOC ₹138.96 ₹417.35 +200%
HF Sinclair Corporation DINO $88.59 $48.90 -45%
Bharat Petroleum Corporation BPCL ₹315.55 ₹846.81 +168%
SK Innovation Co 096770 121,400 KRW 58,865 KRW -52%

Compare Ampol 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Ampol Limited (ALD) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of A$11.76 versus a price of A$38.78, about −70% (overvalued).
What is the fair value of ALD?
Our model-based fair value for Ampol Limited is A$11.76 (as of Jul 13, 2026), built from audited fundamentals. The current price is A$38.78.
What is the quality score of ALD?
Ampol 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 Ampol Limited (ALD)?
Ampol Limited reported trailing-twelve-month revenue of about A$31.4B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of ALD?
The net profit margin of Ampol Limited is about 0.3%, meaning it keeps roughly 0.3% of revenue as net income. Based on the latest reported figures.
Does Ampol Limited pay a dividend?
Ampol Limited currently shows a dividend yield of about 2.75% relative to its recent price (as of Jul 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 Ampol 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.