What is the intrinsic value of RHI.AX?

As of 2025-07-14, the Intrinsic Value of Red Hill Iron Ltd (RHI.AX) is 42.87 AUD. This RHI.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.31 AUD, the upside of Red Hill Iron Ltd is 1,195.30%.

The range of the Intrinsic Value is 36.02 - 53.50 AUD

Is RHI.AX undervalued or overvalued?

Based on its market price of 3.31 AUD and our intrinsic valuation, Red Hill Iron Ltd (RHI.AX) is undervalued by 1,195.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	36.02 - 53.50	42.87	1195.3%
DCF (Growth 10y)	39.34 - 57.08	46.33	1299.8%
DCF (EBITDA 5y)	41.26 - 59.55	50.00	1410.4%
DCF (EBITDA 10y)	43.13 - 61.96	51.77	1464.2%
Fair Value	61.71 - 61.71	61.71	1,764.26%
P/E	8.64 - 17.28	11.47	246.6%
EV/EBITDA	1.39 - 3.11	2.20	-33.4%
EPV	0.21 - (0.05)	0.08	-97.6%
DDM - Stable	18.21 - 36.36	27.29	724.4%
DDM - Multi	30.35 - 45.69	36.37	998.7%