View ValuationThis company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsOZ Minerals 향후 성장Future 기준 점검 4/6OZ Minerals (는) 각각 연간 22.8% 및 10.1% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 22.6% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 12.5% 로 예상됩니다.핵심 정보22.8%이익 성장률22.58%EPS 성장률Metals and Mining 이익 성장14.6%매출 성장률10.1%향후 자기자본이익률12.55%애널리스트 커버리지Good마지막 업데이트30 Apr 2023최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesReported Earnings • Feb 22Full year 2022 earnings released: EPS: AU$0.62 (vs AU$1.60 in FY 2021)Full year 2022 results: EPS: AU$0.62 (down from AU$1.60 in FY 2021). Revenue: AU$1.92b (down 8.4% from FY 2021). Net income: AU$207.3m (down 61% from FY 2021). Profit margin: 11% (down from 25% in FY 2021). The decrease in margin was primarily driven by higher expenses. Revenue is forecast to grow 8.8% p.a. on average during the next 3 years, while revenues in the Metals and Mining industry in Australia are expected to remain flat. Over the last 3 years on average, earnings per share has increased by 21% per year but the company’s share price has increased by 44% per year, which means it is tracking significantly ahead of earnings growth.Board Change • Nov 16High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Brazil Advisory Board of Board Member Jose Luiz Oliveira Martins was the last director to join the board, commencing their role in 2022. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.공시 • Nov 09+ 1 more updateOZ Minerals Limited to Report Q4, 2022 Results on Jan 30, 2023OZ Minerals Limited announced that they will report Q4, 2022 results on Jan 30, 2023Board Change • Nov 08High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Brazil Advisory Board of Board Member Jose Luiz Oliveira Martins was the last director to join the board, commencing their role in 2022. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.Board Change • Jun 05High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Brazil Advisory Board of Board Member Jose Luiz Oliveira Martins was the last director to join the board, commencing their role in 2022. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.Board Change • Apr 27High number of new and inexperienced directorsThere are 6 new directors who have joined the board in the last 3 years. The company's board is composed of: 6 new directors. 4 experienced directors. 1 highly experienced director. Independent Non-Executive Chairman Rebecca McGrath is the most experienced director on the board, commencing their role in 2010. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Buying Opportunity • Mar 05Now 22% undervaluedThe stock has been flat over the last 90 days. The fair value is estimated to be AU$33.82, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 24% per annum over the last 3 years. Earnings per share has grown by 40% per annum over the last 3 years.Recent Insider Transactions • Feb 25Independent Non-Executive Chairman recently bought AU$100k worth of stockOn the 23rd of February, Rebecca McGrath bought around 4k shares on-market at roughly AU$25.08 per share. This was the largest purchase by an insider in the last 3 months. This was Rebecca's only on-market trade for the last 12 months.Reported Earnings • Feb 22Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: EPS: AU$1.60 (up from AU$0.65 in FY 2020). Revenue: AU$2.10b (up 56% from FY 2020). Net income: AU$530.7m (up 150% from FY 2020). Profit margin: 25% (up from 16% in FY 2020). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Over the next year, revenue is forecast to grow 9.9%, compared to a 741% growth forecast for the mining industry in Australia. Over the last 3 years on average, earnings per share has increased by 40% per year but the company’s share price has only increased by 35% per year, which means it is significantly lagging earnings growth.Board Change • Jan 01High number of new and inexperienced directorsThere are 6 new directors who have joined the board in the last 3 years. The company's board is composed of: 6 new directors. 4 experienced directors. 1 highly experienced director. Independent Non-Executive Chairman Rebecca McGrath is the most experienced director on the board, commencing their role in 2010. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Board Change • Dec 07High number of new and inexperienced directorsThere are 6 new directors who have joined the board in the last 3 years. The company's board is composed of: 6 new directors. 4 experienced directors. 1 highly experienced director. Independent Non-Executive Chairman Rebecca McGrath is the most experienced director on the board, commencing their role in 2010. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Recent Insider Transactions • Sep 04Independent Non-Executive Director recently bought AU$143k worth of stockOn the 2nd of September, Sarah Ryan bought around 6k shares on-market at roughly AU$23.86 per share. This was the largest purchase by an insider in the last 3 months. Despite this recent purchase, insiders have collectively sold AU$799k more in shares than they bought in the last 12 months.Reported Earnings • Aug 22First half 2021 earnings released: EPS AU$0.81 (vs AU$0.25 in 1H 2020)The company reported a strong first half result with improved earnings, revenues and profit margins. First half 2021 results: Revenue: AU$986.1m (up 71% from 1H 2020). Net income: AU$268.6m (up 237% from 1H 2020). Profit margin: 27% (up from 14% in 1H 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has increased by 32% per year, which means it is tracking significantly ahead of earnings growth.Upcoming Dividend • Mar 04Upcoming Dividend of AU$0.17 Per ShareWill be paid on the 26th of March to those who are registered shareholders by the 11th of March. The trailing yield of 1.1% is below the top quartile of Australian dividend payers (5.5%), and is lower than industry peers (5.0%).Reported Earnings • Feb 19Full year 2020 earnings released: EPS AU$0.65 (vs AU$0.51 in FY 2019)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: AU$1.34b (up 21% from FY 2019). Net income: AU$212.6m (up 30% from FY 2019). Profit margin: 16% (up from 15% in FY 2019). The increase in margin was driven by higher revenue. Production and reserves: Copper Production: 97,620 t Proved and probable reserves (ore): 548 Mt (175 Mt in FY 2019) Number of mines: 5 (2 in FY 2019) Gold Production: 257.99 troy koz Proved and probable reserves (ore): 548 Mt (175 Mt in FY 2019) Number of mines: 6 (2 in FY 2019) Over the last 3 years on average, earnings per share has fallen by 15% per year but the company’s share price has increased by 30% per year, which means it is well ahead of earnings.Analyst Estimate Surprise Post Earnings • Feb 19Revenue beats expectationsRevenue exceeded analyst estimates by 1.7%. Over the next year, revenue is forecast to grow 28%, compared to a 136% growth forecast for the Metals and Mining industry in Australia.Is New 90 Day High Low • Feb 18New 90-day high: AU$21.65The company is up 46% from its price of AU$14.84 on 20 November 2020. The Australian market is up 7.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 23% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$4.66 per share.Is New 90 Day High Low • Jan 05New 90-day high: AU$19.78The company is up 37% from its price of AU$14.46 on 08 October 2020. The Australian market is up 13% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 19% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$8.15 per share.Is New 90 Day High Low • Dec 21New 90-day high: AU$19.75The company is up 37% from its price of AU$14.43 on 23 September 2020. The Australian market is up 15% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 14% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$8.26 per share.Recent Insider Transactions • Dec 15Independent Non-Executive Director recently sold AU$942k worth of stockOn the 9th of December, Charles Sartain sold around 50k shares on-market at roughly AU$18.84 per share. This was the largest sale by an insider in the last 3 months. Insiders have been net sellers, collectively disposing of AU$306k more than they bought in the last 12 months.Valuation Update With 7 Day Price Move • Dec 08Market bids up stock over the past weekAfter last week's 17% share price gain to AU$19.39, the stock is trading at a trailing P/E ratio of 31.3x, up from the previous P/E ratio of 26.8x. This compares to an average P/E of 12x in the Metals and Mining industry in Australia. Total returns to shareholders over the past three years are 157%.Valuation Update With 7 Day Price Move • Dec 05Market bids up stock over the past weekAfter last week's 15% share price gain to AU$18.78, the stock is trading at a trailing P/E ratio of 30.4x, up from the previous P/E ratio of 26.3x. This compares to an average P/E of 12x in the Metals and Mining industry in Australia. Total returns to shareholders over the past three years are 153%.Is New 90 Day High Low • Nov 25New 90-day high: AU$15.99The company is up 11% from its price of AU$14.42 on 27 August 2020. The Australian market is up 9.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$7.87 per share.Is New 90 Day High Low • Oct 20New 90-day high: AU$15.19The company is up 13% from its price of AU$13.47 on 22 July 2020. The Australian market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is down 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$22.42 per share.이익 및 매출 성장 예측CHIA:OZL - 애널리스트 향후 추정치 및 과거 재무 데이터 (AUD Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20252,698584-4451,000712/31/20242,338487-472779912/31/20232,258411-577806912/31/20221,921207-294648N/A9/30/20221,970289-91768N/A6/30/20222,018371112888N/A3/31/20222,057451220930N/A12/31/20212,096531327971N/A9/30/20211,924466291914N/A6/30/20211,752401255857N/A3/31/20211,547307121704N/A12/31/20201,342213-13550N/A9/30/20201,303206-49555N/A6/30/20201,264200-85560N/A3/31/20201,185182-169535N/A12/31/20191,107164-253511N/A9/30/20191,056151-224453N/A6/30/20191,006139-196396N/A3/31/20191,061180-86423N/A12/31/20181,11722223450N/A9/30/20181,11225056427N/A6/30/20181,10827889404N/A3/31/20181,065255117373N/A12/31/20171,023231146343N/A9/30/2017947195154322N/A6/30/2017871159162302N/A3/31/2017847133181313N/A12/31/2016823108199324N/A9/30/2016855108N/A352N/A6/30/2016888108N/A381N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: OZL 의 연간 예상 수익 증가율(22.8%)이 saving rate(1.9%)보다 높습니다.수익 vs 시장: OZL 의 연간 수익(22.8%)이 Australian 시장(11.9%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: OZL 의 수입은 향후 3년 동안 상당히 증가할 것으로 예상됩니다.수익 대 시장: OZL 의 수익(연간 10.1%)이 Australian 시장(연간 6.1%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: OZL 의 수익(연간 10.1%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: OZL의 자본 수익률은 3년 후 12.5%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YMaterials 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2023/05/01 14:58종가2023/04/18 00:00수익2022/12/31연간 수익2022/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스OZ Minerals Limited는 18명의 분석가가 다루고 있습니다. 이 중 10명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관David CotterellBMO Capital Markets Equity ResearchJames RedfernBofA Global ResearchTimothy HoffCanaccord Genuity15명의 분석가 더 보기
Reported Earnings • Feb 22Full year 2022 earnings released: EPS: AU$0.62 (vs AU$1.60 in FY 2021)Full year 2022 results: EPS: AU$0.62 (down from AU$1.60 in FY 2021). Revenue: AU$1.92b (down 8.4% from FY 2021). Net income: AU$207.3m (down 61% from FY 2021). Profit margin: 11% (down from 25% in FY 2021). The decrease in margin was primarily driven by higher expenses. Revenue is forecast to grow 8.8% p.a. on average during the next 3 years, while revenues in the Metals and Mining industry in Australia are expected to remain flat. Over the last 3 years on average, earnings per share has increased by 21% per year but the company’s share price has increased by 44% per year, which means it is tracking significantly ahead of earnings growth.
Board Change • Nov 16High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Brazil Advisory Board of Board Member Jose Luiz Oliveira Martins was the last director to join the board, commencing their role in 2022. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
공시 • Nov 09+ 1 more updateOZ Minerals Limited to Report Q4, 2022 Results on Jan 30, 2023OZ Minerals Limited announced that they will report Q4, 2022 results on Jan 30, 2023
Board Change • Nov 08High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Brazil Advisory Board of Board Member Jose Luiz Oliveira Martins was the last director to join the board, commencing their role in 2022. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
Board Change • Jun 05High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Brazil Advisory Board of Board Member Jose Luiz Oliveira Martins was the last director to join the board, commencing their role in 2022. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
Board Change • Apr 27High number of new and inexperienced directorsThere are 6 new directors who have joined the board in the last 3 years. The company's board is composed of: 6 new directors. 4 experienced directors. 1 highly experienced director. Independent Non-Executive Chairman Rebecca McGrath is the most experienced director on the board, commencing their role in 2010. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Buying Opportunity • Mar 05Now 22% undervaluedThe stock has been flat over the last 90 days. The fair value is estimated to be AU$33.82, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 24% per annum over the last 3 years. Earnings per share has grown by 40% per annum over the last 3 years.
Recent Insider Transactions • Feb 25Independent Non-Executive Chairman recently bought AU$100k worth of stockOn the 23rd of February, Rebecca McGrath bought around 4k shares on-market at roughly AU$25.08 per share. This was the largest purchase by an insider in the last 3 months. This was Rebecca's only on-market trade for the last 12 months.
Reported Earnings • Feb 22Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: EPS: AU$1.60 (up from AU$0.65 in FY 2020). Revenue: AU$2.10b (up 56% from FY 2020). Net income: AU$530.7m (up 150% from FY 2020). Profit margin: 25% (up from 16% in FY 2020). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Over the next year, revenue is forecast to grow 9.9%, compared to a 741% growth forecast for the mining industry in Australia. Over the last 3 years on average, earnings per share has increased by 40% per year but the company’s share price has only increased by 35% per year, which means it is significantly lagging earnings growth.
Board Change • Jan 01High number of new and inexperienced directorsThere are 6 new directors who have joined the board in the last 3 years. The company's board is composed of: 6 new directors. 4 experienced directors. 1 highly experienced director. Independent Non-Executive Chairman Rebecca McGrath is the most experienced director on the board, commencing their role in 2010. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Board Change • Dec 07High number of new and inexperienced directorsThere are 6 new directors who have joined the board in the last 3 years. The company's board is composed of: 6 new directors. 4 experienced directors. 1 highly experienced director. Independent Non-Executive Chairman Rebecca McGrath is the most experienced director on the board, commencing their role in 2010. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Recent Insider Transactions • Sep 04Independent Non-Executive Director recently bought AU$143k worth of stockOn the 2nd of September, Sarah Ryan bought around 6k shares on-market at roughly AU$23.86 per share. This was the largest purchase by an insider in the last 3 months. Despite this recent purchase, insiders have collectively sold AU$799k more in shares than they bought in the last 12 months.
Reported Earnings • Aug 22First half 2021 earnings released: EPS AU$0.81 (vs AU$0.25 in 1H 2020)The company reported a strong first half result with improved earnings, revenues and profit margins. First half 2021 results: Revenue: AU$986.1m (up 71% from 1H 2020). Net income: AU$268.6m (up 237% from 1H 2020). Profit margin: 27% (up from 14% in 1H 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has increased by 32% per year, which means it is tracking significantly ahead of earnings growth.
Upcoming Dividend • Mar 04Upcoming Dividend of AU$0.17 Per ShareWill be paid on the 26th of March to those who are registered shareholders by the 11th of March. The trailing yield of 1.1% is below the top quartile of Australian dividend payers (5.5%), and is lower than industry peers (5.0%).
Reported Earnings • Feb 19Full year 2020 earnings released: EPS AU$0.65 (vs AU$0.51 in FY 2019)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: AU$1.34b (up 21% from FY 2019). Net income: AU$212.6m (up 30% from FY 2019). Profit margin: 16% (up from 15% in FY 2019). The increase in margin was driven by higher revenue. Production and reserves: Copper Production: 97,620 t Proved and probable reserves (ore): 548 Mt (175 Mt in FY 2019) Number of mines: 5 (2 in FY 2019) Gold Production: 257.99 troy koz Proved and probable reserves (ore): 548 Mt (175 Mt in FY 2019) Number of mines: 6 (2 in FY 2019) Over the last 3 years on average, earnings per share has fallen by 15% per year but the company’s share price has increased by 30% per year, which means it is well ahead of earnings.
Analyst Estimate Surprise Post Earnings • Feb 19Revenue beats expectationsRevenue exceeded analyst estimates by 1.7%. Over the next year, revenue is forecast to grow 28%, compared to a 136% growth forecast for the Metals and Mining industry in Australia.
Is New 90 Day High Low • Feb 18New 90-day high: AU$21.65The company is up 46% from its price of AU$14.84 on 20 November 2020. The Australian market is up 7.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 23% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$4.66 per share.
Is New 90 Day High Low • Jan 05New 90-day high: AU$19.78The company is up 37% from its price of AU$14.46 on 08 October 2020. The Australian market is up 13% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 19% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$8.15 per share.
Is New 90 Day High Low • Dec 21New 90-day high: AU$19.75The company is up 37% from its price of AU$14.43 on 23 September 2020. The Australian market is up 15% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 14% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$8.26 per share.
Recent Insider Transactions • Dec 15Independent Non-Executive Director recently sold AU$942k worth of stockOn the 9th of December, Charles Sartain sold around 50k shares on-market at roughly AU$18.84 per share. This was the largest sale by an insider in the last 3 months. Insiders have been net sellers, collectively disposing of AU$306k more than they bought in the last 12 months.
Valuation Update With 7 Day Price Move • Dec 08Market bids up stock over the past weekAfter last week's 17% share price gain to AU$19.39, the stock is trading at a trailing P/E ratio of 31.3x, up from the previous P/E ratio of 26.8x. This compares to an average P/E of 12x in the Metals and Mining industry in Australia. Total returns to shareholders over the past three years are 157%.
Valuation Update With 7 Day Price Move • Dec 05Market bids up stock over the past weekAfter last week's 15% share price gain to AU$18.78, the stock is trading at a trailing P/E ratio of 30.4x, up from the previous P/E ratio of 26.3x. This compares to an average P/E of 12x in the Metals and Mining industry in Australia. Total returns to shareholders over the past three years are 153%.
Is New 90 Day High Low • Nov 25New 90-day high: AU$15.99The company is up 11% from its price of AU$14.42 on 27 August 2020. The Australian market is up 9.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is up 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$7.87 per share.
Is New 90 Day High Low • Oct 20New 90-day high: AU$15.19The company is up 13% from its price of AU$13.47 on 22 July 2020. The Australian market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Metals and Mining industry, which is down 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is AU$22.42 per share.