Newfield Resources Ltd
ASX:NWF

Watchlist Manager
Newfield Resources Ltd Logo
Newfield Resources Ltd
ASX:NWF
Watchlist
Price: 0.089 AUD Market Closed
Market Cap: 83.7m AUD

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 10, 2025.

Estimated DCF Value of one NWF stock is 0.952 AUD. Compared to the current market price of 0.089 AUD, the stock is Undervalued by 91%.

NWF DCF Value
Base Case
0.952 AUD
Undervaluation 91%
DCF Value
Price
Worst Case
Base Case
Best Case
DCF Value: 0.952 AUD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 118.3m AUD. The present value of the terminal value is 776.9m AUD. The total present value equals 895.1m AUD.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 895.1m AUD
+ Cash & Equivalents 12.3k AUD
+ Investments 20.1k AUD
Firm Value 895.1m AUD
- Minority Interest -243.6k AUD
Equity Value 895.4m AUD
/ Shares Outstanding 940.7m
NWF DCF Value 0.952 AUD
Undervalued by 91%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
1.4m 343m
Operating Income
-13.3m 147m
FCFF
-12.9m 98.5m

What is the DCF value of one NWF stock?

Estimated DCF Value of one NWF stock is 0.952 AUD. Compared to the current market price of 0.089 AUD, the stock is Undervalued by 91%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Newfield Resources Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 895.1m AUD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 0.952 AUD per share.

Back to Top
//