OEL.AX
Otto Energy Ltd
Price:  
AUD
Volume:  
10,745,371
Australia | Oil, Gas & Consumable Fuels

OEL.AX DCF Valuation - Growth Exit 5Y

313.9 %
Upside

What is the DCF valuation of OEL.AX?

The Discounted Cash Flow (DCF) valuation of Otto Energy Ltd (OEL.AX) is 0.02 AUD. With the latest stock price at 0.00 AUD, the upside of Otto Energy Ltd based on DCF is 313.9%.

Is OEL.AX a buy or a sell?

Based on the latest price of 0.00 AUD and our DCF valuation, Otto Energy Ltd (OEL.AX) is a buy. Buying OEL.AX stocks now will result in a potential gain of 313.9%.

Range Selected
WACC / Discount Rate8.2% - 9.8%9.0%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price0.02 - 0.020.02
Upside290.8% - 330.8%313.9%
0.00 AUD
Stock Price
0.02 AUD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OEL.AX DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
06-202406-202506-202606-202706-202806-2029
Revenue221717171818
% Growth
35%-24%2%2%4%2%
Cost of goods sold(10)(7)(8)(8)(8)(8)
% of Revenue45%45%45%45%45%45%
Selling, G&A expenses(4)(3)(3)(3)(3)(3)
% of Revenue18%18%18%18%18%18%
Research & Development(1)(1)(1)(1)(1)(1)
% of Revenue3%3%3%3%3%3%
Net interest & other expenses(9)(7)(7)(7)(7)(7)
% of Revenue40%40%40%40%40%40%
Tax expense(0)00000
Tax rate41%22%22%22%22%22%
Net profit(2)(1)(1)(1)(1)(1)
% Margin-8%-4%-4%-4%-4%-4%