South32

Worsley Approvals And GEMCO Restart Will Strengthen Mining Operations

AnalystConsensusTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

25 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

AU$3.32

13.5% undervalued

15 Aug

AU$2.87

-4.7%

-6.2%

Author's Valuation

AU$3.3

13.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Decreased 1.29%

AnalystConsensusTarget Fair Value

AU$3.3

13.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.08%

Metals and Mining revenue growth rate

2.49%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.28%

Calculation

US$1.15b

Earnings '28

10.41x

PE Ratio '28

US$12.02b

Market Cap '28

US$12.02b

Market Cap '28

4.52b

No. shares '28

US$2.66

Share Price '28

US$2.66 Share Price '28

Discounted to 2025 @ 7.29% p.a.

US$2.15

Fair Value '25

US$2.15 Fair Value '25

Converted to AUD @ 1.5321 USD/AUD Exchange Rate

AU$3.29

Fair Value '25

Worsley Approvals And GEMCO Restart Will Strengthen Mining Operations

Shared on01 May 25Fair value Decreased 1.29%

Shared on01 May 25
Fair value Decreased 1.29%