
Horizon Oil Ltd
ASX:HZN

Intrinsic Value
The intrinsic value of one
HZN
stock under the Base Case scenario is
3.36
AUD.
Compared to the current market price of 0.18 AUD,
Horizon Oil Ltd
is
Undervalued by 95%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Horizon Oil Ltd
Balance Sheet Decomposition
Horizon Oil Ltd
Current Assets | 61.1m |
Cash & Short-Term Investments | 47.3m |
Receivables | 5.8m |
Other Current Assets | 7.9m |
Non-Current Assets | 119.9m |
Long-Term Investments | 1.4m |
PP&E | 103.4m |
Other Non-Current Assets | 15.2m |
Free Cash Flow Analysis
Horizon Oil Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Horizon Oil Ltd
Revenue
|
101.2m
USD
|
Cost of Revenue
|
-65.8m
USD
|
Gross Profit
|
35.4m
USD
|
Operating Expenses
|
-6.1m
USD
|
Operating Income
|
29.3m
USD
|
Other Expenses
|
-15.1m
USD
|
Net Income
|
14.2m
USD
|
HZN Profitability Score
Profitability Due Diligence
Horizon Oil Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Horizon Oil Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
HZN Solvency Score
Solvency Due Diligence
Horizon Oil Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Horizon Oil Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HZN Price Targets Summary
Horizon Oil Ltd
Dividends
Current shareholder yield for HZN 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?