First Time Loading...

Horizon Oil Ltd
ASX:HZN

Watchlist Manager
Horizon Oil Ltd Logo
Horizon Oil Ltd
ASX:HZN
Watchlist
Price: 0.185 AUD 5.71% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Horizon Oil Ltd. is an oil and petroleum exploration, development and production company. [ Read More ]

The intrinsic value of one HZN stock under the Base Case scenario is 0.293 AUD. Compared to the current market price of 0.185 AUD, Horizon Oil Ltd is Undervalued by 37%.

Key Points:
HZN Intrinsic Value
Base Case
0.293 AUD
Undervaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Horizon Oil Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling HZN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Horizon Oil Ltd

Provide an overview of the primary business activities
of Horizon Oil Ltd.

What unique competitive advantages
does Horizon Oil Ltd hold over its rivals?

What risks and challenges
does Horizon Oil Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Horizon Oil Ltd.

Provide P/S
for Horizon Oil Ltd.

Provide P/E
for Horizon Oil Ltd.

Provide P/OCF
for Horizon Oil Ltd.

Provide P/FCFE
for Horizon Oil Ltd.

Provide P/B
for Horizon Oil Ltd.

Provide EV/S
for Horizon Oil Ltd.

Provide EV/GP
for Horizon Oil Ltd.

Provide EV/EBITDA
for Horizon Oil Ltd.

Provide EV/EBIT
for Horizon Oil Ltd.

Provide EV/OCF
for Horizon Oil Ltd.

Provide EV/FCFF
for Horizon Oil Ltd.

Provide EV/IC
for Horizon Oil Ltd.

Show me price targets
for Horizon Oil Ltd made by professional analysts.

What are the Revenue projections
for Horizon Oil Ltd?

How accurate were the past Revenue estimates
for Horizon Oil Ltd?

What are the Net Income projections
for Horizon Oil Ltd?

How accurate were the past Net Income estimates
for Horizon Oil Ltd?

What are the EPS projections
for Horizon Oil Ltd?

How accurate were the past EPS estimates
for Horizon Oil Ltd?

What are the EBIT projections
for Horizon Oil Ltd?

How accurate were the past EBIT estimates
for Horizon Oil Ltd?

Compare the revenue forecasts
for Horizon Oil Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Horizon Oil Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Horizon Oil Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Horizon Oil Ltd compared to its peers.

Compare the P/E ratios
of Horizon Oil Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Horizon Oil Ltd with its peers.

Analyze the financial leverage
of Horizon Oil Ltd compared to its main competitors.

Show all profitability ratios
for Horizon Oil Ltd.

Provide ROE
for Horizon Oil Ltd.

Provide ROA
for Horizon Oil Ltd.

Provide ROIC
for Horizon Oil Ltd.

Provide ROCE
for Horizon Oil Ltd.

Provide Gross Margin
for Horizon Oil Ltd.

Provide Operating Margin
for Horizon Oil Ltd.

Provide Net Margin
for Horizon Oil Ltd.

Provide FCF Margin
for Horizon Oil Ltd.

Show all solvency ratios
for Horizon Oil Ltd.

Provide D/E Ratio
for Horizon Oil Ltd.

Provide D/A Ratio
for Horizon Oil Ltd.

Provide Interest Coverage Ratio
for Horizon Oil Ltd.

Provide Altman Z-Score Ratio
for Horizon Oil Ltd.

Provide Quick Ratio
for Horizon Oil Ltd.

Provide Current Ratio
for Horizon Oil Ltd.

Provide Cash Ratio
for Horizon Oil Ltd.

What is the historical Revenue growth
over the last 5 years for Horizon Oil Ltd?

What is the historical Net Income growth
over the last 5 years for Horizon Oil Ltd?

What is the current Free Cash Flow
of Horizon Oil Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Horizon Oil Ltd.

Financials

Balance Sheet Decomposition
Horizon Oil Ltd

Current Assets 68.1m
Cash & Short-Term Investments 45.1m
Receivables 17.1m
Other Current Assets 6m
Non-Current Assets 106.8m
Long-Term Investments 1.4m
PP&E 91.4m
Other Non-Current Assets 14m
Current Liabilities 22.4m
Accounts Payable 8.8m
Other Current Liabilities 13.6m
Non-Current Liabilities 60.8m
Long-Term Debt 108k
Other Non-Current Liabilities 60.7m
Efficiency

Earnings Waterfall
Horizon Oil Ltd

Revenue
142.5m USD
Cost of Revenue
-74.6m USD
Gross Profit
68m USD
Operating Expenses
-5.5m USD
Operating Income
62.5m USD
Other Expenses
-19.3m USD
Net Income
43.2m USD

Free Cash Flow Analysis
Horizon Oil Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

HZN Profitability Score
Profitability Due Diligence

Horizon Oil Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 3-Year Average ROE
Exceptional 3-Years Revenue Growth
Exceptional ROE
76/100
Profitability
Score

Horizon Oil Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

HZN Solvency Score
Solvency Due Diligence

Horizon Oil Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Short-Term Solvency
High Altman Z-Score
62/100
Solvency
Score

Horizon Oil Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HZN Price Targets Summary
Horizon Oil Ltd

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

According to Wall Street analysts, the average 1-year price target for HZN is 0.21 AUD .

Lowest
Price Target
Not Available
Average
Price Target
0.21 AUD
14% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

HZN Price
Horizon Oil Ltd

1M 1M
+3%
6M 6M
+19%
1Y 1Y
+16%
3Y 3Y
+295%
5Y 5Y
+192%
10Y 10Y
-5%
Annual Price Range
0.185
52w Low
0.135
52w High
0.185
Price Metrics
Average Annual Return 32.66%
Standard Deviation of Annual Returns 67.36%
Max Drawdown -72%
Shares Statistics
Market Capitalization 299.7m AUD
Shares Outstanding 1 618 380 000
Percentage of Shares Shorted
N/A

HZN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Horizon Oil Ltd Logo
Horizon Oil Ltd

Country

Australia

Industry

Energy

Market Cap

299.7m AUD

Dividend Yield

18.92%

Description

Horizon Oil Ltd. is an oil and petroleum exploration, development and production company. The company is headquartered in Woolloomooloo, New South Wales and currently employs 16 full-time employees. The Company’s segments include New Zealand Exploration, Development and Production, and China Exploration, Development and Production. The New Zealand Exploration, Development and Production segment produces crude oil from the Maari/Manaia fields and the exploration and evaluation of hydrocarbons within the permit. The Maari and Manaia producing oil fields are located in the Taranaki Basin in the Tasman Sea, 80 kilometers offshore the Taranaki coast in approximately 100 meters of water. The China Exploration and Development segment is engaged in the Block 22/12- Weizhou (WZ) 6-12 and WZ 12-8W oil field development and in the exploration and evaluation of hydrocarbons within Block 22/12.

Contact

NEW SOUTH WALES
Woolloomooloo
L 6 134 William St
+61293325000.0
https://horizonoil.com.au/

IPO

1981-06-30

Employees

16

Officers

MD, CEO & Director
Mr. Richard Beament
CFO & Assistant Company Secretary
Mr. Kyle Keen
Group Chief Operating Officer
Mr. Gavin Douglas
Company Secretary & Group Tax Manager
Mr. Vasilios Margiankakos

See Also

Discover More
What is the Intrinsic Value of one HZN stock?

The intrinsic value of one HZN stock under the Base Case scenario is 0.293 AUD.

Is HZN stock undervalued or overvalued?

Compared to the current market price of 0.185 AUD, Horizon Oil Ltd is Undervalued by 37%.