Whitehaven Coal Ltd
ASX:WHC

Watchlist Manager
Whitehaven Coal Ltd Logo
Whitehaven Coal Ltd
ASX:WHC
Watchlist
Price: 6.67 AUD Market Closed
Market Cap: 5.6B AUD

Intrinsic Value

The intrinsic value of one WHC stock under the Base Case scenario is 8.6 AUD. Compared to the current market price of 6.67 AUD, Whitehaven Coal Ltd is Undervalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WHC Intrinsic Value
8.6 AUD
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Whitehaven Coal Ltd

What is Valuation History?
Compare WHC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A rapid shift toward stricter decarbonization policies and potential carbon taxes could significantly pressure Whitehaven Coal’s thermal coal demand and margins, reducing future project viability.

Bull Theses

Stable demand from Asian markets, particularly Japan and South Korea, supports Whitehaven’s high-quality thermal coal business, providing resilient price floors even as global coal usage shifts.

Show More Less
How do you feel about WHC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Whitehaven Coal Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Whitehaven Coal Ltd

Current Assets 2.1B
Cash & Short-Term Investments 1.2B
Receivables 418m
Other Current Assets 463m
Non-Current Assets 9.7B
Long-Term Investments 84m
PP&E 9.6B
Intangibles 25m
Other Non-Current Assets 8m
Efficiency

Free Cash Flow Analysis
Whitehaven Coal Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Whitehaven Coal Ltd

Revenue
5.8B AUD
Cost of Revenue
-4.5B AUD
Gross Profit
1.4B AUD
Operating Expenses
176m AUD
Operating Income
1.6B AUD
Other Expenses
-903m AUD
Net Income
649m AUD
Fundamental Scores

WHC Profitability Score
Profitability Due Diligence

Whitehaven Coal Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Strong 3Y Average Operating Margin
Healthy Operating Margin
56/100
Profitability
Score

Whitehaven Coal Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

WHC Solvency Score
Solvency Due Diligence

Whitehaven Coal Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
43/100
Solvency
Score

Whitehaven Coal Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WHC Price Targets Summary
Whitehaven Coal Ltd

Wall Street analysts forecast WHC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WHC is 7.36 AUD with a low forecast of 6.06 AUD and a high forecast of 8.72 AUD.

Lowest
Price Target
6.06 AUD
9% Downside
Average
Price Target
7.36 AUD
10% Upside
Highest
Price Target
8.72 AUD
31% Upside
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 WHC 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one WHC stock?

The intrinsic value of one WHC stock under the Base Case scenario is 8.6 AUD.

Is WHC stock undervalued or overvalued?

Compared to the current market price of 6.67 AUD, Whitehaven Coal Ltd is Undervalued by 22%.

Back to Top