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%.
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 Rate | 8.2% - 9.8% | 9.0% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 0.02 - 0.02 | 0.02 |
Upside | 290.8% - 330.8% | 313.9% |
(USD in millions) | Projections | |||||
06-2024 | 06-2025 | 06-2026 | 06-2027 | 06-2028 | 06-2029 | |
Revenue | 22 | 17 | 17 | 17 | 18 | 18 |
% Growth | 35% | -24% | 2% | 2% | 4% | 2% |
Cost of goods sold | (10) | (7) | (8) | (8) | (8) | (8) |
% of Revenue | 45% | 45% | 45% | 45% | 45% | 45% |
Selling, G&A expenses | (4) | (3) | (3) | (3) | (3) | (3) |
% of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
Research & Development | (1) | (1) | (1) | (1) | (1) | (1) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Net interest & other expenses | (9) | (7) | (7) | (7) | (7) | (7) |
% of Revenue | 40% | 40% | 40% | 40% | 40% | 40% |
Tax expense | (0) | 0 | 0 | 0 | 0 | 0 |
Tax rate | 41% | 22% | 22% | 22% | 22% | 22% |
Net profit | (2) | (1) | (1) | (1) | (1) | (1) |
% Margin | -8% | -4% | -4% | -4% | -4% | -4% |