As of 2025-07-03, the Intrinsic Value of Kingston Resources Ltd (KSN.AX) is 131.89 AUD. This KSN.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.14 AUD, the upside of Kingston Resources Ltd is 94,107.60%.
The range of the Intrinsic Value is 123.26 - 141.22 AUD
Based on its market price of 0.14 AUD and our intrinsic valuation, Kingston Resources Ltd (KSN.AX) is undervalued by 94,107.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (489.93) - (116.82) | (185.23) | -132404.9% |
| DCF (Growth 10y) | (173.33) - (719.16) | (273.91) | -195752.1% |
| DCF (EBITDA 5y) | 123.26 - 141.22 | 131.89 | 94107.6% |
| DCF (EBITDA 10y) | 300.74 - 399.61 | 346.52 | 247414.8% |
| Fair Value | -0.18 - -0.18 | -0.18 | -228.68% |
| P/E | (0.03) - 0.01 | (0.02) | -114.1% |
| EV/EBITDA | 0.13 - 0.14 | 0.14 | -3.4% |
| EPV | (0.11) - (0.16) | (0.14) | -198.6% |
| DDM - Stable | (0.07) - (0.40) | (0.24) | -270.5% |
| DDM - Multi | 0.16 - 0.70 | 0.26 | 87.4% |
| Market Cap (mil) | 115.23 |
| Beta | 0.71 |
| Outstanding shares (mil) | 823.05 |
| Enterprise Value (mil) | 120.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.21% |
| Cost of Debt | 6.23% |
| WACC | 7.91% |