As of 2026-04-01, the Intrinsic Value of Paladin Energy Ltd (PDN.AX) is (3.00) AUD. This PDN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.05 AUD, the upside of Paladin Energy Ltd is -127.20%.
The range of the Intrinsic Value is (5.84) - (2.12) AUD
Based on its market price of 11.05 AUD and our intrinsic valuation, Paladin Energy Ltd (PDN.AX) is overvalued by 127.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.84) - (2.12) | (3.00) | -127.2% |
| DCF (Growth 10y) | (1.55) - (3.38) | (2.00) | -118.1% |
| DCF (EBITDA 5y) | (0.48) - (0.29) | (1,795.95) | -123450.0% |
| DCF (EBITDA 10y) | (0.60) - (0.25) | (1,795.95) | -123450.0% |
| Fair Value | -5.24 - -5.24 | -5.24 | -147.38% |
| EV/EBITDA | (0.77) - (1.04) | (0.91) | -108.2% |
| EPV | (1.16) - (1.64) | (1.40) | -112.7% |
| DDM - Stable | (1.78) - (7.02) | (4.40) | -139.8% |
| DDM - Multi | (1.35) - (4.27) | (2.07) | -118.7% |
| Market Cap (mil) | 4,965.43 |
| Beta | 2.94 |
| Outstanding shares (mil) | 449.36 |
| Enterprise Value (mil) | 5,021.63 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.46% |
| Cost of Debt | 5.12% |
| WACC | 9.22% |