Beach Energy

Waitsia Expansion And Secular Trends Will Empower LNG Supply

AnalystHighTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

25 Aug 25

Updated

25 Aug 25

AnalystHighTarget's Fair Value

AU$2.03

37.9% undervalued

25 Aug

AU$1.26

-1.2%

2.4%

-1.2%

2.4%

Author's Valuation

AU$2.0

37.9% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

AU$2.0

37.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.16%

Oil and Gas revenue growth rate

8.71%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.68%

Calculation

AU$865.91m

Earnings '28

6.48x

PE Ratio '28

AU$5.61b

Market Cap '28

AU$5.61b

Market Cap '28

2.28b

No. shares '28

AU$2.46

Share Price '28

AU$2.46 Share Price '28

Discounted to 2025 @ 6.68% p.a.

AU$2.03

Fair Value '25