
New Hope Corporation Ltd
ASX:NHC

Intrinsic Value
The intrinsic value of one
NHC
stock under the Base Case scenario is
5.61
AUD.
Compared to the current market price of 3.7 AUD,
New Hope Corporation Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
New Hope Corporation Ltd
Fundamental Analysis

Regulatory uncertainty surrounding the New Acland Stage 3 expansion creates a significant risk, as further delays or unfavorable rulings could curtail future production volumes and growth prospects.
Strong thermal coal prices, fueled by tight supply conditions and robust demand in key Asian markets, support sustained cash flows and healthy shareholder returns.

Revenue & Expenses Breakdown
New Hope Corporation Ltd
Balance Sheet Decomposition
New Hope Corporation Ltd
Current Assets | 949.5m |
Cash & Short-Term Investments | 485.1m |
Receivables | 184.1m |
Other Current Assets | 280.3m |
Non-Current Assets | 2.1B |
Long-Term Investments | 210.6m |
PP&E | 1.8B |
Intangibles | 67.3m |
Other Non-Current Assets | 34.5m |
Free Cash Flow Analysis
New Hope Corporation Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
New Hope Corporation Ltd
Revenue
|
2B
AUD
|
Cost of Revenue
|
-970.8m
AUD
|
Gross Profit
|
994.3m
AUD
|
Operating Expenses
|
-232.6m
AUD
|
Operating Income
|
761.7m
AUD
|
Other Expenses
|
-197.2m
AUD
|
Net Income
|
564.5m
AUD
|
NHC Profitability Score
Profitability Due Diligence
New Hope Corporation Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
New Hope Corporation Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
NHC Solvency Score
Solvency Due Diligence
New Hope Corporation Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
New Hope Corporation Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NHC Price Targets Summary
New Hope Corporation Ltd
According to Wall Street analysts, the average 1-year price target for
NHC
is 3.98 AUD
with a low forecast of 3.03 AUD and a high forecast of 4.67 AUD.
Dividends
Current shareholder yield for NHC 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
NHC
stock under the Base Case scenario is
5.61
AUD.
Compared to the current market price of 3.7 AUD,
New Hope Corporation Ltd
is
Undervalued by 34%.