Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Energy
/
Karoon Energy
KAR
Karoon Energy
Global Urbanization Will Expand Baúna Production Scale
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 12 Analysts
Published
02 Aug 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
AU$2.70
27.6% undervalued
intrinsic discount
09 Aug
AU$1.96
Loading
1Y
10.1%
7D
6.0%
Author's Valuation
AU$2.7
27.6% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
AU$2.7
27.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-135m
777m
2014
2017
2020
2023
2025
2026
2028
Revenue US$686.3m
Earnings US$216.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-5.01%
Oil and Gas revenue growth rate
8.08%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.13%
Calculation
US$216.17m
Earnings '28
x
7.34x
PE Ratio '28
=
US$1.59b
Market Cap '28
US$1.59b
Market Cap '28
/
760.64m
No. shares '28
=
US$2.09
Share Price '28
US$2.09
Share Price '28
Discounted to 2025 @ 7.15% p.a.
=
US$1.69
Fair Value '25
US$1.69
Fair Value '25
Converted to AUD @ 1.5325 USD/AUD Exchange Rate
=
AU$2.59
Fair Value '25