Bannerman Energy Ltd
ASX:BMN

Watchlist Manager
Bannerman Energy Ltd Logo
Bannerman Energy Ltd
ASX:BMN
Watchlist
Price: 3.62 AUD 1.97% Market Closed
Market Cap: 751m AUD

Intrinsic Value

The intrinsic value of one BMN stock under the Base Case scenario is 2.83 AUD. Compared to the current market price of 3.62 AUD, Bannerman Energy Ltd is Overvalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BMN Intrinsic Value
2.83 AUD
Overvaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Bannerman Energy Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about BMN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BMN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Bannerman Energy Ltd.

Explain Valuation
Compare BMN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Bannerman Energy faces significant project development risks at its Etango uranium project in Namibia, as further delays or cost overruns could undermine the company’s ability to generate a viable return on investment. Extended permitting processes and infrastructure challenges specific to the site could prolong the timeline to production, straining cash flows and investor confidence.

The company's exposure to the volatile uranium market imposes substantial price risk. If uranium prices remain lower than Bannerman’s forecasts, the project’s margins could be severely squeezed, threatening the economic viability of large-scale production from Etango.

Geopolitical uncertainties in Namibia, including resource nationalism or regulatory shifts, could hinder Bannerman’s operations. Changes in mining policies, royalty regimes, or export regulations may constrain profitability and disrupt development milestones.

Bull Theses

Bannerman’s Etango project is one of the largest undeveloped uranium deposits globally, positioning the company to capitalize on looming uranium supply deficits. Should the nuclear energy sector expand amidst global decarbonization efforts, Bannerman would be well placed as a leading new source of supply.

The company has made significant progress in de-risking Etango, including pilot plant testing and definitive feasibility studies, demonstrating encouraging production metrics. These efforts bolster confidence that Bannerman will be able to efficiently transition to commercial extraction once market conditions are right.

Bannerman maintains a strong local presence in Namibia, with constructive stakeholder relationships and a supportive community environment. This engagement reduces the likelihood of social license issues, enabling smoother operations and a potentially faster path to production compared to less established competitors.

Show More Less
How do you feel about BMN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bannerman Energy Ltd

Current Assets 61m
Cash & Short-Term Investments 58.6m
Receivables 1.8m
Other Current Assets 582k
Non-Current Assets 134.3m
Long-Term Investments 2.4m
PP&E 131.9m
Other Non-Current Assets 27k
Current Liabilities 6.6m
Accounts Payable 6.2m
Other Current Liabilities 363k
Non-Current Liabilities -953k
Other Non-Current Liabilities -953k
Efficiency

Free Cash Flow Analysis
Bannerman Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bannerman Energy Ltd

Revenue
4m AUD
Operating Expenses
-7.3m AUD
Operating Income
-3.3m AUD
Other Expenses
-799k AUD
Net Income
-4.1m AUD
Fundamental Scores

BMN Profitability Score
Profitability Due Diligence

Bannerman Energy Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

32/100
Profitability
Score

Bannerman Energy Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

BMN Solvency Score
Solvency Due Diligence

Bannerman Energy Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
93/100
Solvency
Score

Bannerman Energy Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BMN Price Targets Summary
Bannerman Energy Ltd

Wall Street analysts forecast BMN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BMN is 4.92 AUD with a low forecast of 4.31 AUD and a high forecast of 5.78 AUD.

Lowest
Price Target
4.31 AUD
19% Upside
Average
Price Target
4.92 AUD
36% Upside
Highest
Price Target
5.78 AUD
60% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Bannerman Energy Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for BMN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BMN stock?

The intrinsic value of one BMN stock under the Base Case scenario is 2.83 AUD.

Is BMN stock undervalued or overvalued?

Compared to the current market price of 3.62 AUD, Bannerman Energy Ltd is Overvalued by 22%.

Back to Top