Subscribe

Origin Energy Limited (ORG.AX)

AUD10.47 +0.22 (+2.15%)
AU ASX Energy Oil & Gas Integrated
Address Tower 1 2000
Barangaroo, NSW, AU
CEO Frank G. Calabria
IPO 1999-02-21
ISIN AU000000ORG5

Explore sections of this company profile

Also trades on Australian Securities Exchange · ORG.AX (AUD) Other OTC · OGFGF (USD) Other OTC · OGFGY (USD)
Description

Origin Energy Limited is an integrated energy enterprise operating across Australia and internationally. Its diverse activities encompass the exploration and extraction of natural gas, electricity generation from various sources such as coal, wind, pumped hydro, and solar, as well as the wholesale and retail distribution of electricity and gas. The company also trades liquefied natural gas (LNG) and supplies liquefied petroleum gas (LPG) to residential and commercial clients, alongside offering GreenPower and green gas solutions. Its exploration and production ventures include key basins like Bowen and Surat in Queensland, Browse in Western Australia, and Beetaloo in the Northern Territory. Furthermore, Origin Energy provides a range of home energy solutions, from hot water systems to various air conditioning and heating units. Structurally, the company is divided into Energy Markets, Integrated Gas, and Corporate segments. Founded in 1946, its main office is situated in Barangaroo, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD10.47 +0.22 (+2.15%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.45
Float Shares
1.70B
Free Float %
98.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.18% +0.18% -10.17% -10.53% -6.93% -5.40% +2.16% +30.49% +173.80% +90.37% +535.67%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
10.47
DCF (Unlevered) 100.68 +861.6%
DCF (Levered) 13.21 +26.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 45% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 4 +1
Hold 3 -1
Sell 2 0
Strong Sell 1 0
Quality scores
Altman Z-Score
3.03
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Oil & Gas Integrated: -4.1%
    +7.2% Q4'25: 0.0% (vs Q4'23)
  • EPS growth Oil & Gas Integrated: +4.4%
    +6.2% Q4'25: -44.8% (vs Q4'23)
  • FCF margin FCF growth · Oil & Gas Integrated: -6.1%
    +4.5% Q4'25: +8.2% (vs Q4'23)
  • EBIT margin Oil & Gas Integrated: +12.4%
    +10.2% Q4'25: +7.6% (vs Q4'23)
  • ROIC Oil & Gas Integrated: +5.6%
    +11.8% Q4'25: +13.8% (vs Q4'23)
  • Share dilution Oil & Gas Integrated: +0.6%
    -0.4% Q4'25: -0.3% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Oil & Gas Integrated: 0.90×
    2.09× Q4'25: 1.36× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.45) × ERP
WACC = 79% × Ke + 21% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 100.68 Current price: 10.47
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2001
actual
Jun 2002
actual
Jun 2003
actual
Jun 2004
actual
Jun 2005
actual
Jun 2006
actual
Jun 2007
actual
Jun 2008
actual
Jun 2009
actual
Jun 2010
actual
Jun 2011
actual
Jun 2012
actual
Jun 2013
actual
Jun 2014
actual
Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
10 Rev. Ana.
8 EPS Ana.
Jun 2027
10 Rev. Ana.
9 EPS Ana.
Jun 2028
9 Rev. Ana.
6 EPS Ana.
Jun 2029
4 Rev. Ana.
3 EPS Ana.
Jun 2030
5 Rev. Ana.
2 EPS Ana.
Revenue
1.66B
est: 1.36B (+21.4%)
2.39B
est: 2.49B (-4.2%)
3.33B
est: 3.24B (+2.6%)
3.52B
est: 3.61B (-2.3%)
4.86B
est: 4.77B (+1.8%)
5.88B
est: 5.62B (+4.7%)
6.25B
est: 6.46B (-3.3%)
8.27B
est: 7.79B (+6.3%)
8.04B
est: 8.27B (-2.8%)
8.53B
est: 8.78B (-2.8%)
10.34B
est: 10.83B (-4.5%)
12.94B
est: 13.68B (-5.5%)
14.62B
est: 14.82B (-1.3%)
14.52B
est: 14.97B (-3.0%)
11.55B
est: 14.04B (-17.7%)
11.92B
est: 11.60B (+2.8%)
13.65B
est: 12.84B (+6.3%)
14.62B
est: 14.74B (-0.8%)
14.75B
est: 15.03B (-1.9%)
12.93B
est: 13.18B (-1.9%)
11.88B
est: 12.07B (-1.6%)
14.38B
est: 12.81B (+12.3%)
16.38B
est: 15.58B (+5.1%)
15.98B
est: 15.81B (+1.0%)
17.12B
est: 16.82B (+1.8%)
16.09B
15.02B – 17.58B
-4.4% YoY
16.16B
14.27B – 17.95B
+0.4% YoY
16.30B
16.17B – 16.44B
+0.9% YoY
15.68B
14.25B – 17.28B
-3.8% YoY
15.02B
13.65B – 16.55B
-4.2% YoY
EBITDA
175.57M
est: 162.39M (+8.1%)
406.28M
est: 201.27M (+101.9%)
492.75M
est: 191.46M (+157.4%)
535.79M
est: 226.82M (+136.2%)
938.92M
est: 342.87M (+173.8%)
1.11B
est: 333.12M (+233.9%)
1.17B
est: 384.13M (+205.6%)
1.19B
est: 507.41M (+134.2%)
8.35B
est: 498.22M (+1,575.6%)
1.52B
est: 8.02B (-81.0%)
1.13B
est: 1.01B (+10.9%)
2.30B
est: 303.68M (+657.4%)
1.66B
est: 1.14B (+46.1%)
1.93B
est: -548.39M (+452.3%)
475.00M
est: -87.81M (+640.9%)
840.00M
est: -1.48B (+156.8%)
-1.18B
est: -1.59B (+26.0%)
1.08B
est: -5.11B (+121.2%)
930.00M
est: -479.41M (+294.0%)
396.00M
est: 1.75B (-77.4%)
-1.37B
est: 1.00B (-236.6%)
-252.00M
est: 1.01B (-125.0%)
866.00M
est: 1.03B (-15.5%)
1.79B
est: 1.02B (+75.4%)
2.32B
est: 6.20B (-62.7%)
6.01B
5.61B – 6.56B
-3.2% YoY
6.03B
5.33B – 6.70B
+0.4% YoY
6.09B
6.04B – 6.14B
+0.9% YoY
5.86B
5.32B – 6.45B
-3.8% YoY
5.61B
5.10B – 6.18B
-4.2% YoY
EBIT
175.57M
est: 130.60M (+34.4%)
232.36M
est: 307.40M (-24.4%)
296.69M
est: 291.76M (+1.7%)
332.83M
est: 315.76M (+5.4%)
626.31M
est: 406.42M (+54.1%)
815.07M
est: 718.02M (+13.5%)
847.75M
est: 908.56M (-6.7%)
851.64M
est: 1.13B (-24.9%)
7.98B
est: 887.02M (+799.5%)
840.00M
est: 8.21B (-89.8%)
586.00M
est: 1.02B (-42.7%)
1.69B
est: 626.58M (+169.1%)
944.00M
est: 1.65B (-42.7%)
1.20B
est: 1.39B (-13.8%)
-73.00M
est: 1.36B (-105.4%)
493.00M
est: 425.21M (+15.9%)
-1.46B
est: 581.02M (-351.1%)
702.00M
est: -81.66M (+959.7%)
1.67B
est: 571.22M (+191.7%)
-115.00M
est: 514.07M (-122.4%)
-1.92B
est: -718.80M (-166.6%)
-549.00M
est: -724.15M (+24.2%)
330.00M
est: -735.60M (+144.9%)
1.25B
est: -730.18M (+271.3%)
1.75B
est: -741.63M (+336.0%)
5.62B
5.25B – 6.14B
+857.9% YoY
5.65B
4.99B – 6.27B
+0.4% YoY
5.70B
5.65B – 5.74B
+0.9% YoY
5.48B
4.98B – 6.04B
-3.8% YoY
5.25B
4.77B – 5.78B
-4.2% YoY
Net Income
-5.59M
est: 109.02M (-105.1%)
-4.94M
est: 179.31M (-102.8%)
-4.35M
est: 168.02M (-102.6%)
-1.98M
est: 180.12M (-101.1%)
-66.65M
est: 271.39M (-124.6%)
331.91M
est: 313.11M (+6.0%)
456.89M
est: 381.83M (+19.7%)
516.66M
est: 550.79M (-6.2%)
6.94B
est: 549.21M (+1,163.8%)
612.00M
est: 7.37B (-91.7%)
186.00M
est: 746.05M (-75.1%)
980.00M
est: 238.33M (+311.2%)
378.00M
est: 1.05B (-63.8%)
530.00M
est: 381.75M (+38.8%)
-658.00M
est: 505.87M (-230.1%)
-628.00M
est: -547.53M (-14.7%)
-2.23B
est: -684.58M (-225.2%)
218.00M
est: -2.56B (+108.5%)
1.21B
est: 222.37M (+444.6%)
83.00M
est: 1.08B (-92.3%)
-2.28B
est: 77.48M (-3,043.9%)
-1.43B
est: 78.06M (-1,930.7%)
1.06B
est: 1.06B (+0.0%)
1.40B
est: 1.40B (+0.0%)
1.48B
est: 1.48B (-0.1%)
1.18B
1.01B – 1.23B
-20.4% YoY
1.19B
925.37M – 1.34B
+1.2% YoY
1.26B
1.02B – 1.34B
+5.2% YoY
1.19B
1.05B – 1.35B
-5.3% YoY
— – —
-100.0% YoY
SGA
134.59M
est: 73.26M (+83.7%)
263.21M
est: 488.54M (-46.1%)
356.77M
est: 556.16M (-35.9%)
360.11M
est: 612.63M (-41.2%)
466.02M
est: 749.29M (-37.8%)
508.05M
est: 823.96M (-38.3%)
492.87M
est: 970.67M (-49.2%)
623.04M
est: 1.09B (-42.9%)
591.00M
est: 898.70M (-34.2%)
449.00M
est: 958.80M (-53.2%)
540.00M
est: 547.34M (-1.3%)
708.00M
est: 691.93M (+2.3%)
792.00M
est: 755.42M (+4.8%)
833.00M
est: 799.86M (+4.1%)
863.00M
est: 795.07M (+8.5%)
816.00M
est: 718.11M (+13.6%)
685.00M
est: 839.38M (-18.4%)
767.00M
est: 787.83M (-2.6%)
745.00M
est: 782.36M (-4.8%)
743.00M
est: 742.44M (+0.1%)
643.00M
est: 733.74M (-12.4%)
693.00M
est: 739.19M (-6.2%)
812.00M
est: 750.88M (+8.1%)
969.00M
est: 745.36M (+30.0%)
961.00M
est: 892.83M (+7.6%)
864.41M
807.32M – 944.54M
-3.2% YoY
868.14M
766.70M – 964.37M
+0.4% YoY
876.16M
868.92M – 883.40M
+0.9% YoY
842.67M
765.55M – 928.46M
-3.8% YoY
807.23M
733.35M – 889.41M
-4.2% YoY
EPS
-0.01
est: 0.14 (-105.7%)
-0.01
est: 0.15 (-104.2%)
-0.01
est: 0.21 (-102.7%)
0.00
est: 0.26 (-101.0%)
-0.08
est: 0.32 (-124.9%)
0.36
est: 0.36 (+1.3%)
0.46
est: 0.37 (+24.9%)
0.50
est: 0.43 (+15.7%)
6.72
est: 0.52 (+1,190.5%)
0.59
est: 0.59 (-0.5%)
0.17
est: 0.63 (-72.8%)
0.79
est: 0.69 (+14.4%)
0.30
est: 0.62 (-51.4%)
0.42
est: 0.59 (-29.1%)
-0.52
est: 0.54 (-196.8%)
-0.37
est: 0.25 (-250.5%)
-1.27
est: 0.30 (-519.8%)
0.12
est: 0.58 (-79.2%)
0.69
est: 0.58 (+18.9%)
0.05
est: 0.57 (-91.8%)
-1.30
est: 0.16 (-916.4%)
-0.81
est: 0.30 (-368.8%)
0.61
est: 0.40 (+52.8%)
0.81
est: 0.78 (+3.8%)
0.86
est: 0.86 (+0.2%)
0.68
0.59 – 0.71
-20.4% YoY
0.70
0.54 – 0.78
+2.8% YoY
0.70
0.59 – 0.78
+0.1% YoY
0.69
0.61 – 0.78
-1.8% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-28 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-27 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-26 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-25 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-22 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-21 B+ 3/5 4/5 4/5 4/5 2/5 2/5 2/5
2026-05-20 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-19 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-18 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-15 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-14 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-13 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-12 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-11 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-08 B+ 3/5 4/5 4/5 4/5 2/5 2/5 2/5
2026-05-07 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-06 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-05 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-04 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-01 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-04-30 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-04-29 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-04-28 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-04-27 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-15 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.01B
OE per share TTM
0.58
Owner's Yield
5.40%
Maintenance CapEx ratio
81.73%
Maint CapEx / Avg PPE
25.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
350.0K
Shares Outstanding
1.72B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Frank G. Calabria MD, Chief Executive Officer & Executive Director 5M male
Jon Briskin Executive General Manager of Retail 2M male
Greg Jarvis Executive General Manager of Energy Supply & Operations 2M male
Andrew Thornton Executive General Manager of Integrated Gas 2M male
Anthony Lucas Chief Financial Officer 2M male
Alicia Purtell Executive General Manager of People and Culture female
Sharon Ridgway Executive General Manager of People and Culture female
Helen Hardy Company Secretary female
James Magill Executive General Manager of Origin Zero male
Kate Jordan General Counsel and Executive General Manager, Risk, HSE & Governance female
Lindsay Donnelly Group Manager of Investor Relations
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits