
Paladin Energy Ltd
ASX:PDN

Intrinsic Value
The intrinsic value of one
PDN
stock under the Base Case scenario is
13.98
AUD.
Compared to the current market price of 6.36 AUD,
Paladin Energy Ltd
is
Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Paladin Energy Ltd
Fundamental Analysis

A prolonged slump in the uranium price could undercut the economic viability of Paladin’s flagship Langer Heinrich Mine, potentially forcing further production curtailments and weakening cash flow.
Langer Heinrich’s restart strategy is well-advanced, and a successful resumption of production at improved uranium prices could significantly boost Paladin’s revenue and cash flow.

Revenue & Expenses Breakdown
Paladin Energy Ltd
Balance Sheet Decomposition
Paladin Energy Ltd
Current Assets | 271.1m |
Cash & Short-Term Investments | 127.8m |
Receivables | 22.6m |
Other Current Assets | 120.7m |
Non-Current Assets | 830.8m |
PP&E | 811.5m |
Intangibles | 12.5m |
Other Non-Current Assets | 6.7m |
Free Cash Flow Analysis
Paladin Energy Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Paladin Energy Ltd
Revenue
|
138.2m
USD
|
Cost of Revenue
|
-140m
USD
|
Gross Profit
|
-1.7m
USD
|
Operating Expenses
|
-26.2m
USD
|
Operating Income
|
-27.9m
USD
|
Other Expenses
|
-9.9m
USD
|
Net Income
|
-37.8m
USD
|
PDN Profitability Score
Profitability Due Diligence
Paladin Energy Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Paladin Energy Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
PDN Solvency Score
Solvency Due Diligence
Paladin Energy Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Paladin Energy Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PDN Price Targets Summary
Paladin Energy Ltd
According to Wall Street analysts, the average 1-year price target for
PDN
is 8.07 AUD
with a low forecast of 4.85 AUD and a high forecast of 13.44 AUD.
Dividends
Current shareholder yield for PDN 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
PDN
stock under the Base Case scenario is
13.98
AUD.
Compared to the current market price of 6.36 AUD,
Paladin Energy Ltd
is
Undervalued by 55%.