
Cooper Energy Ltd
ASX:COE

Intrinsic Value
The intrinsic value of one
COE
stock under the Base Case scenario is
0.326
AUD.
Compared to the current market price of 0.195 AUD,
Cooper Energy Ltd
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cooper Energy Ltd
Fundamental Analysis

A prolonged slowdown or technical setbacks in the Sole Gas Project could significantly delay Cooper Energy’s anticipated gas production ramp-up, undermining its near-term cash flow targets and pressuring the balance sheet.
The Sole Gas Project’s successful completion and ramp-up could provide robust cash generation, enabling Cooper Energy to strengthen its balance sheet and reinvest in further exploration opportunities in the Otway and Gippsland basins.

Revenue & Expenses Breakdown
Cooper Energy Ltd
Balance Sheet Decomposition
Cooper Energy Ltd
Current Assets | 57.6m |
Cash & Short-Term Investments | 14.3m |
Receivables | 35.2m |
Other Current Assets | 8.1m |
Non-Current Assets | 1.2B |
Long-Term Investments | 718k |
PP&E | 1B |
Intangibles | 466k |
Other Non-Current Assets | 147.7m |
Free Cash Flow Analysis
Cooper Energy Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Cooper Energy Ltd
Revenue
|
219m
AUD
|
Cost of Revenue
|
-167.3m
AUD
|
Gross Profit
|
51.7m
AUD
|
Operating Expenses
|
-57m
AUD
|
Operating Income
|
-5.3m
AUD
|
Other Expenses
|
-108.8m
AUD
|
Net Income
|
-114.1m
AUD
|
COE Profitability Score
Profitability Due Diligence
Cooper Energy Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Cooper Energy Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
COE Solvency Score
Solvency Due Diligence
Cooper Energy Ltd's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Cooper Energy Ltd's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COE Price Targets Summary
Cooper Energy Ltd
Dividends
Current shareholder yield for COE 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?
The intrinsic value of one
COE
stock under the Base Case scenario is
0.326
AUD.
Compared to the current market price of 0.195 AUD,
Cooper Energy Ltd
is
Undervalued by 40%.