
Karoon Energy Ltd
ASX:KAR

Intrinsic Value
The intrinsic value of one
KAR
stock under the Base Case scenario is
2.759
AUD.
Compared to the current market price of 1.485 AUD,
Karoon Energy Ltd
is
Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Karoon Energy Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Karoon Energy Ltd
Balance Sheet Decomposition
Karoon Energy Ltd
Current Assets | 417.6m |
Cash & Short-Term Investments | 341.2m |
Receivables | 61.8m |
Other Current Assets | 14.6m |
Non-Current Assets | 1.5B |
PP&E | 1.5B |
Intangibles | 800k |
Other Non-Current Assets | 64.4m |
Free Cash Flow Analysis
Karoon Energy Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Karoon Energy Ltd
Revenue
|
776.5m
USD
|
Cost of Revenue
|
-397.4m
USD
|
Gross Profit
|
379.1m
USD
|
Operating Expenses
|
-46.9m
USD
|
Operating Income
|
332.2m
USD
|
Other Expenses
|
-204.7m
USD
|
Net Income
|
127.5m
USD
|
KAR Profitability Score
Profitability Due Diligence
Karoon Energy Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Karoon Energy Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
KAR Solvency Score
Solvency Due Diligence
Karoon Energy Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Karoon Energy Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KAR Price Targets Summary
Karoon Energy Ltd
According to Wall Street analysts, the average 1-year price target for
KAR
is 2.057 AUD
with a low forecast of 1.515 AUD and a high forecast of 2.94 AUD.
Dividends
Current shareholder yield for KAR 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
KAR
stock under the Base Case scenario is
2.759
AUD.
Compared to the current market price of 1.485 AUD,
Karoon Energy Ltd
is
Undervalued by 46%.