What is the intrinsic value of BYE.AX?

As of 2025-05-13, the Intrinsic Value of Byron Energy Ltd (BYE.AX) is 0.07 AUD. This BYE.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.05 AUD, the upside of Byron Energy Ltd is 38.80%.

The range of the Intrinsic Value is 0.05 - 0.17 AUD

Is BYE.AX undervalued or overvalued?

Based on its market price of 0.05 AUD and our intrinsic valuation, Byron Energy Ltd (BYE.AX) is undervalued by 38.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.05 - 0.17	0.07	38.8%
DCF (Growth 10y)	0.26 - 0.89	0.41	662.9%
DCF (EBITDA 5y)	0.24 - 0.49	0.31	466.5%
DCF (EBITDA 10y)	0.37 - 0.79	0.49	800.6%
Fair Value	0.42 - 0.42	0.42	673.81%
P/E	0.06 - 0.11	0.07	37.9%
EV/EBITDA	0.04 - 0.09	0.05	-0.2%
EPV	(0.30) - (0.42)	(0.36)	-769.4%
DDM - Stable	0.15 - 0.53	0.34	534.4%
DDM - Multi	0.27 - 0.77	0.41	650.6%