Karoon Energy

Decarbonization Policies Will Erode Brazilian Offshore Oil Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

03 Aug 25

AnalystLowTarget's Fair Value

AU$1.80

9.2% undervalued

04 Sep

AU$1.64

10.8%

-3.8%

10.8%

-3.8%

Edit anytime before Aug 3 11:01 PM. Then post Updates to your followers.

Author's Valuation

AU$1.8

9.2% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$1.8

9.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.80%

Oil and Gas revenue growth rate

24.44%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.06%

Calculation

US$93.27m

Earnings '28

10.22x

PE Ratio '28

US$952.83m

Market Cap '28

US$952.83m

Market Cap '28

665.49m

No. shares '28

US$1.43

Share Price '28

US$1.43 Share Price '28

Discounted to 2025 @ 6.99% p.a.

US$1.17

Fair Value '25

US$1.17 Fair Value '25

Converted to AUD @ 1.5316 USD/AUD Exchange Rate

AU$1.79

Fair Value '25