What is the intrinsic value of YAL.AX?

As of 2026-04-05, the Intrinsic Value of Yancoal Australia Ltd (YAL.AX) is 8.48 AUD. This YAL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.27 AUD, the upside of Yancoal Australia Ltd is 2.50%.

The range of the Intrinsic Value is 6.81 - 12.16 AUD

Is YAL.AX undervalued or overvalued?

Based on its market price of 8.27 AUD and our intrinsic valuation, Yancoal Australia Ltd (YAL.AX) is undervalued by 2.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6.81 - 12.16	8.48	2.5%
DCF (Growth 10y)	6.86 - 11.48	8.32	0.6%
DCF (EBITDA 5y)	7.37 - 11.01	7.85	-5.1%
DCF (EBITDA 10y)	7.39 - 10.92	8.04	-2.7%
Fair Value	8.33 - 8.33	8.33	0.73%
P/E	3.23 - 6.46	4.57	-44.7%
EV/EBITDA	8.56 - 13.54	8.83	6.7%
EPV	18.39 - 24.72	21.56	160.7%
DDM - Stable	2.80 - 7.94	5.37	-35.1%
DDM - Multi	4.46 - 8.20	5.64	-31.8%