Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
Australia
/
Energy
/
Karoon Energy
KAR
Karoon Energy
Karoon Energy will target efficiency and cost reduction with Brazilian FPSO acquisition
KA
kapirey
Invested
Community Contributor
Published
26 Aug 25
Updated
26 Aug 25
2
Set Fair Value
0
votes
Share
kapirey
's Fair Value
AU$1.51
22.8% overvalued
intrinsic discount
26 Aug
AU$1.86
1Y
5.1%
7D
1.6%
Loading
1Y
5.1%
7D
1.6%
Author's Valuation
AU$1.5
22.8% overvalued
intrinsic discount
kapirey's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
kapirey
's
Fair Value
AU$1.5
22.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-126m
978m
2014
2017
2020
2023
2025
2026
2028
Revenue US$978.2m
Earnings US$146.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-4.94%
Oil and Gas revenue growth rate
8.15%
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
7.19%
Calculation
US$146.72m
Earnings '28
x
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
