Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
South Africa
/
Energy
/
Exxaro Resources
EXX
Exxaro Resources
Accelerating Net-Zero Mandates Will Erode Coal Revenues
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
28 Jul 25
Updated
28 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R145.00
10.8% overvalued
intrinsic discount
28 Jul
R160.61
Loading
1Y
-12.8%
7D
0.8%
Author's Valuation
R145.0
10.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R145.0
10.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-203m
45b
2014
2017
2020
2023
2025
2026
2028
Revenue R45.3b
Earnings R5.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.11%
Oil and Gas revenue growth rate
8.09%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
17.23%
Calculation
R5.65b
Earnings '28
x
9.81x
PE Ratio '28
=
R55.37b
Market Cap '28
R55.37b
Market Cap '28
/
240.14m
No. shares '28
=
R230.59
Share Price '28
R230.59
Share Price '28
Discounted to 2025 @ 16.75% p.a.
=
R144.91
Fair Value '25
