Exxaro Resources

Urbanization And Rail Reforms Will Unlock 75% Coal Market

AnalystHighTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

26 Jul 25

AnalystHighTarget's Fair Value

R230.00

19.7% undervalued

05 Sep

R184.68

20.1%

-4.2%

20.1%

-4.2%

Edit anytime before Jul 26 9:21 PM. Then post Updates to your followers.

Author's Valuation

R230.0

19.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

R230.0

19.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.15%

Oil and Gas revenue growth rate

9.79%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

17.39%

Calculation

R10.46b

Earnings '28

8.19x

PE Ratio '28

R85.60b

Market Cap '28

R85.60b

Market Cap '28

231.32m

No. shares '28

R370.07

Share Price '28

R370.07 Share Price '28

Discounted to 2025 @ 17.23% p.a.

R229.68

Fair Value '25