Merrin Mine Expansion Will Unlock Low Cost Copper Supply

AnalystConsensusTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

28 May 25

Updated

18 Jun 25

AnalystConsensusTarget's Fair Value

US$12.25

1.6% undervalued

18 Jun

US$12.06

11.9%

Author's Valuation

US$12.3

1.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$12.3

1.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.53%

Metals and Mining revenue growth rate

1.85%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.56%

Calculation

US$257.26m

Earnings '28

10.01x

PE Ratio '28

US$2.57b

Market Cap '28

US$2.57b

Market Cap '28

164.81m

No. shares '28

US$15.62

Share Price '28

US$15.62 Share Price '28

Discounted to 2025 @ 8.44% p.a.

US$12.25

Fair Value '25