Kina Securities

Digital Banking And LNG Projects Will Shape PNG Future

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

09 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

AU$1.45

9.8% undervalued

27 Aug

AU$1.31

1Y

26.0%

7D

-5.8%

Loading

1Y

26.0%

7D

-5.8%

Edit anytime before May 12 6:01 AM. Then post Updates to your followers.

Author's Valuation

AU$1.5

9.8% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 3.70%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 3.57%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Increased 1.53%

Shared on02 Apr 25
Fair value Increased 4.38%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Decreased 2.84%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Increased 2.17%

AnalystConsensusTarget has increased revenue growth from 9.3% to 10.8%.

Shared on12 Mar 25
Fair value Decreased 4.51%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

AU$1.5

9.8% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

9.49%

Banks revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

16.66%

Calculation

K176.80m

Earnings '28

x

9.90x

PE Ratio '28

=

K1.75b

Market Cap '28

K1.75b

Market Cap '28

/

287.95m

No. shares '28

=

K6.08

Share Price '28

K6.08 Share Price '28

Discounted to 2025 @ 16.65% p.a.

=

K3.83

Fair Value '25

K3.83 Fair Value '25

Converted to AUD @ 0.3792 PGK/AUD Exchange Rate

=

AU$1.45

Fair Value '25