Karoon Energy

Karoon Energy will target efficiency and cost reduction with Brazilian FPSO acquisition

kapirey

Invested

Community Contributor

Published

26 Aug 25

kapirey's Fair Value

AU$1.51

4.3% overvalued

26 Aug

AU$1.58

15.0%

9.8%

15.0%

9.8%

You can edit this narrative until Aug 26 9:01 PM. Then, changes will post as Updates.

Author's Valuation

AU$1.514.3% overvalued

kapirey's Fair Value

Narrative

Updates0

kapirey'sFair Value

AU$1.51

4.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-3.66%

Oil and Gas revenue growth rate

1.25%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.93%

Calculation

US$146.72m

Earnings '28

6.00x

PE Ratio '28

US$880.35m

Market Cap '28

US$880.35m

Market Cap '28

760.64m

No. shares '28

US$1.16

Share Price '28

US$1.16 Share Price '28

Discounted to 2025 @ 7.19% p.a.

US$0.94

Fair Value '25

US$0.94 Fair Value '25

Converted to AUD @ 1.5425 USD/AUD Exchange Rate

AU$1.45

Fair Value '25