Genesis Energy

Legacy Fossil Assets Will Haunt New Zealand Utilities

AnalystLowTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

21 Jul 25

AnalystLowTarget's Fair Value

NZ$2.08

13.9% overvalued

21 Aug

NZ$2.37

4.6%

0.4%

4.6%

0.4%

You can edit this narrative until Jul 21 10:13 PM. Then, changes will post as Updates.

Author's Valuation

NZ$2.1

13.9% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NZ$2.08

13.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-4.99%

Electric Utilities revenue growth rate

0.15%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.90%

Calculation

NZ$169.08m

Earnings '28

16.53x

PE Ratio '28

NZ$2.79b

Market Cap '28

NZ$2.79b

Market Cap '28

1.08b

No. shares '28

NZ$2.58

Share Price '28

NZ$2.58 Share Price '28

Discounted to 2025 @ 6.90% p.a.

NZ$2.12

Fair Value '25