As of 2025-05-15, the Intrinsic Value of State Gas Ltd (GAS.AX) is (88,679,062,659.20) AUD. This GAS.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 AUD, the upside of State Gas Ltd is -295,596,875,530,750.31%.
The range of the Intrinsic Value is (226,919,677,070.15) - (55,087,527,171.77) AUD
Based on its market price of 0.03 AUD and our intrinsic valuation, State Gas Ltd (GAS.AX) is overvalued by 295,596,875,530,750.31%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (226,919,677,070.15) - (55,087,527,171.77) | (88,679,062,659.20) | -295596875530750.3% |
| DCF (Growth 10y) | (48,237,652,672,671,039,488.00) - (222,774,885,290,153,181,184.00) | (5.88) | -19711.7% |
| DCF (EBITDA 5y) | (6,992,385,594.83) - (6,864,032,821.33) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6,114,645,984,037,488,640.00) - (6,719,270,640,063,904,768.00) | (1,234.50) | -123450.0% |
| Fair Value | -0.05 - -0.05 | -0.05 | -279.68% |
| P/E | (0.06) - (0.06) | (0.07) | -321.0% |
| EV/EBITDA | (0.03) - 14.68 | 5.67 | 18785.3% |
| EPV | (0.25) - (0.35) | (0.30) | -1102.7% |
| DDM - Stable | (0.11) - (0.48) | (0.30) | -1086.8% |
| DDM - Multi | (824,129,475.55) - (2,864,881,257.69) | (1,284,256,240.45) | -4280854134927.6% |
| Market Cap (mil) | 11.78 |
| Beta | 3.31 |
| Outstanding shares (mil) | 392.60 |
| Enterprise Value (mil) | 13.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.46% |
| Cost of Debt | 4.61% |
| WACC | 7.66% |