Magnolia Oil & Gas

Rising Compliance Costs And Eagle Ford Risks Will Erode Value

AnalystLowTarget

Not Invested

Consensus Narrative from 16 Analysts

Published

29 Apr 25

Updated

20 Aug 25

AnalystLowTarget's Fair Value

US$19.13

26.2% overvalued

20 Aug

US$24.14

-5.3%

4.5%

-5.3%

4.5%

Author's Valuation

US$19.1

26.2% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 0.39%

AnalystLowTarget Fair Value

US$19.1

26.2% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.33%

Oil and Gas revenue growth rate

8.15%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.85%

Calculation

US$361.42m

Earnings '28

11.23x

PE Ratio '28

US$4.06b

Market Cap '28

US$4.06b

Market Cap '28

169.07m

No. shares '28

US$24.01

Share Price '28

US$24.01 Share Price '28

Discounted to 2025 @ 6.84% p.a.

US$19.69

Fair Value '25

Rising Compliance Costs And Eagle Ford Risks Will Erode Value

Shared on07 May 25Fair value Increased 0.39%

Shared on07 May 25
Fair value Increased 0.39%