Horizon Oil Ltd
ASX:HZN

Watchlist Manager
Horizon Oil Ltd Logo
Horizon Oil Ltd
ASX:HZN
Watchlist
Price: 0.18 AUD Market Closed
Market Cap: 292.6m AUD

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:

HZN Intrinsic Value
3.36 AUD
Undervaluation 95%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Horizon Oil Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Horizon Oil Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Free Cash Flow
Exceptional 3-Year Average ROE
Positive Gross Profit
Positive Operating Income
68/100
Profitability
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.

Low D/E
Short-Term Solvency
Negative Net Debt
Long-Term Solvency
51/100
Solvency
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

There are no price targets for HZN.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

HZN Insider Trading
Buy and sell transactions by insiders