Merrin Mine Expansion Will Unlock Low Cost Copper Supply

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

28 May 25

AnalystConsensusTarget's Fair Value

US$12.25

0.3% undervalued

18 Jun

US$12.21

-3.0%

You can edit this narrative until May 28 8:34 PM. Then, changes will post as Updates.

Author's Valuation

US$12.250.3% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$12.25

0.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.55%

Metals and Mining revenue growth rate

2.66%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.92%

Calculation

US$157.66m

Earnings '28

10.01x

PE Ratio '28

US$1.58b

Market Cap '28

US$1.58b

Market Cap '28

101.05m

No. shares '28

US$15.61

Share Price '28

US$15.61 Share Price '28

Discounted to 2025 @ 8.44% p.a.

US$12.24

Fair Value '25