Develop Global

Woodlawn Ramp Up And New Lithium Stream Will Support A Stronger Long Term Profile

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

28 Jan 26

Views

28 Jan

AU$6.87

AnalystConsensusTarget's Fair Value

AU$5.43

26.6% overvalued

41.1%

-0.7%

41.1%

-0.7%

You can edit this narrative until Jan 29 1:05 AM. Then, changes will post as Updates.

Author's Valuation

AU$5.4326.6% overvalued

AnalystConsensusTarget Fair Value

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

AU$5.43

26.6% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

42.47%

Historical revenue growth rate

63.91%

Metals and Mining revenue growth rate

61.18%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.47%

Calculation

AU$142.04m

Earnings '29

15.76x

PE Ratio '29

AU$2.24b

Market Cap '29

AU$2.24b

Market Cap '29

328.48m

No. shares '29

AU$6.81

Share Price '29

AU$6.81 Share Price '29

Discounted to 2026 @ 7.89% p.a.

AU$5.43

Fair Value '26