Loading...

Analysts Lift Harmony Gold Price Target Amid Improved Profit Outlook and Updated Production Guidance

Published
09 Feb 25
Updated
04 Dec 25
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
102.6%
7D
5.5%

Author's Valuation

R3656.8% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 04 Dec 25

Fair value Increased 8.15%

HAR: Copper Project And Payout Policy Will Shape Balanced Medium Term Outlook

Analysts have raised their price target for Harmony Gold Mining to around $365 from $337, reflecting higher assumed revenue growth and valuation multiples, despite more conservative margins and only a modest uptick in the discount rate.

What's in the News

  • Approved the high margin, long life Eva Copper Project after completing a three year feasibility update and FEED phase with Tier 1 contractors, significantly de risking the development pipeline and expanding exposure to copper alongside gold (Key Developments)
  • Targeting first copper production from the Eva Project in the second half of calendar 2028, with ramp up timing planned to coincide with an anticipated structural copper supply gap that could support stronger long term pricing (Key Developments)
  • Independent analysis estimates the Eva Copper Project could add over AUD 17 billion to Queensland's gross state product over its anticipated 15 year mine life, while creating substantial construction and operational employment in the North West region (Key Developments)
  • Reported first quarter fiscal 2026 production, with group gold output down 8 percent year over year to 12 128 kg, but confirmed operations remain on track to meet full year guidance (Key Developments)

Valuation Changes

  • The fair value estimate has increased from ZAR 337.5 to ZAR 365.0, representing a moderate upward revision in the analyst price target.
  • The discount rate has edged up slightly from 18.66 percent to 18.77 percent, implying a modestly higher risk or required return assumption.
  • Revenue growth has been raised from 13.01 percent to 14.03 percent, indicating a small but notable improvement in expected top line expansion.
  • The net profit margin has been reduced significantly from 38.08 percent to 28.41 percent, reflecting more conservative profitability assumptions.
  • The future P/E has risen markedly from 8.65x to 12.24x, indicating a higher valuation multiple being applied to projected earnings.

Key Takeaways

  • Elevated gold demand, disciplined operations, and proactive cost controls position Harmony for sustained margin resilience and strong cash flow generation.
  • Strategic project ramp-ups, copper acquisitions, and renewable investments diversify earnings and enhance long-term growth prospects.
  • Rising costs, production declines, project delays, and reliance on aging mines heighten operational risks and threaten Harmony Gold's margin stability and long-term earnings outlook.

Catalysts

About Harmony Gold Mining
    Engages in the exploration, extraction, and processing of mineral properties in South Africa, Papua New Guinea, and Australasia.
What are the underlying business or industry changes driving this perspective?
  • Sustained demand for gold as a safe-haven asset amid persistent global inflation, geopolitical instability, and increased central bank allocations is likely to support high gold prices, providing tailwinds for Harmony's revenue and margins over the long term.
  • Structural portfolio improvement via ongoing ramp-up and optimization at high-quality, long-life projects like Wafi-Golpu and the acquisition of MAC Copper and Eva Copper is expected to boost future production volumes and diversify earnings, positively impacting top-line growth.
  • Harmony's strong operational discipline-reflected in 10 years of meeting production guidance, consistently high recovered gold grades, and rigorous cost control-suggests future margin resilience and stable free cash flow generation.
  • Planned investments in renewable energy (such as the 100MW solar plant at Moab Khotsong) and continued cost optimization initiatives can counteract input cost inflation and improve net margins over time.
  • The tightening global supply of new large-scale gold and copper discoveries, coupled with rising barriers to entry (from ESG and regulatory demands), positions Harmony's existing reserve base and sustainability credentials to capture higher prices and protect long-term earnings growth.

Harmony Gold Mining Earnings and Revenue Growth

Harmony Gold Mining Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Harmony Gold Mining's revenue will grow by 11.9% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 19.5% today to 30.6% in 3 years time.
  • Analysts expect earnings to reach ZAR 31.7 billion (and earnings per share of ZAR 49.46) by about September 2028, up from ZAR 14.4 billion today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 8.8x on those 2028 earnings, down from 11.7x today. This future PE is lower than the current PE for the US Metals and Mining industry at 14.8x.
  • Analysts expect the number of shares outstanding to grow by 0.13% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 17.72%, as per the Simply Wall St company report.

Harmony Gold Mining Future Earnings Per Share Growth

Harmony Gold Mining Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company's higher recent grades, particularly at Mponeng, are described as temporary outperformance rather than a sustainable trend; as the mine moves out of current high-grade zones, grades are expected to revert to reserve levels-potentially falling from current highs toward 9 grams/tonne even within the next two years. Lower average grades will decrease revenue and compress net margins as cost per ounce rises.
  • Sustained, structurally higher all-in sustaining costs (AISC) are noted across operations, with costs guided to rise further in the coming years (driven by mining inflation, higher sustaining capital, and rand appreciation). This cost escalation threatens overall margin resilience, especially if gold prices weaken or do not keep pace.
  • Delays in major expansion projects such as Wafi-Golpu have resulted in significant opportunity cost, with no near-term resolution certain; continued access and permitting risks in Papua New Guinea may limit the company's ability to grow production and diversify revenue, reducing medium-term earnings growth.
  • The company anticipates a decline in production at key assets (like Moab Khotsong dropping from 6 tonnes to 4 tonnes between 2027–2031 and the tapering of older "optimized" assets). Unless new projects (e.g., MAC Copper, Eva Copper) ramp up seamlessly and on time, this could lead to an overall reduction in gold equivalent production and cash flow, negatively impacting long-term earnings visibility.
  • The increasing reliance on aging South African mine infrastructure exposes Harmony to mounting operational, safety, and cost risks-particularly as labor and electricity (comprising 72% of costs) face inflationary pressure and as safety stoppages (already impacting production volumes in FY25) continue; these structural headwinds could result in higher unit costs, more frequent operational disruptions, and increased earnings volatility.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ZAR275.0 for Harmony Gold Mining based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ZAR320.0, and the most bearish reporting a price target of just ZAR220.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ZAR103.6 billion, earnings will come to ZAR31.7 billion, and it would be trading on a PE ratio of 8.8x, assuming you use a discount rate of 17.7%.
  • Given the current share price of ZAR270.72, the analyst price target of ZAR275.0 is 1.6% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Harmony Gold Mining?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives