Karoon Energy Ltd (KAR) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Karoon Energy Ltd stock A$3.97, price A$1.56, upside +155.0%, quality 42 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range A$1.03 – A$2.44 · fair‑value band A$2.30 – A$5.26 · the A$1.56 price screens below the A$3.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Karoon Energy in your weekly email
Every Wednesday you see whether Karoon Energy is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Karoon Energy Ltd operates as an oil and gas exploration and production company in Brazil, the United States, and Australia. The company holds 100% interest in the Santos Basin located in the Sáo Paulo, Brazil.
Show moreShow less
Karoon Energy Ltd was formerly known as Karoon Gas Australia Ltd and changed its name to Karoon Energy Ltd in December 2018. The company was incorporated in 2003 and is based in Southbank, Australia.
Stock analysis
Karoon Energy Ltd (KAR) currently trades at A$1.56, while our model-based Fair Value estimate is A$3.97, implying the stock looks roughly 61% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of A$6.96 per share, and 21 of the 26 models we run sit above the A$1.56 price.
Bear case: the Dividend Discount group reads lowest at A$0.5600, and 5 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: A$2.30 (bear) to A$5.26 (bull), the price of A$1.56 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Energy sector.
Mixed Growth: Spin-off in 2016: revenue and profit before it include the divested business. Growth is measured afresh from 2016.
Karoon Energy Ltd reported revenue of $777M in FY2025 versus $172M in FY2021, a compound +45.8%/yr. Reported net income was $128M in FY2025, compounding +131.9%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap A$1.2B (≈ $856M) Small · P/E ratio 9.7 · P/S ratio 1.60 · EPS (TTM) A$0.1600 · Dividend yield 2.8% · Net margin 16.4% · Return on equity 8.0% · Return on assets (EBIT) 14.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 60 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at 10% fair-value upside, at 155%, KAR screens cheaper than that median.
Fair Value models
BearA$2.30Fair Value A$3.97BullA$5.26
Price A$1.56 · Upside +155.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (A$0.1003 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCFA$5.65A$8.65A$17.9676
Growth DCFA$5.31A$9.99A$17.5275
Residual IncomeA$1.31A$1.59A$2.3775
All 26 models by family
DCF Models
FCF DCFA$5.65A$8.65A$17.9676
Owner EarningsA$3.85A$8.46A$17.7271
5Y Revenue ExitA$2.38A$3.42A$5.5471
5Y EBITDA ExitA$4.00A$6.70A$11.9872
5Y P/E ExitA$3.05A$5.86A$9.5268
10Y Revenue ExitA$3.37A$5.79A$6.8367
10Y EBITDA ExitA$4.56A$9.18A$16.9465
10Y P/E ExitA$3.89A$7.20A$12.2662
Earnings-Based
Graham-DoddA$1.24A$8.67A$12.1763
Lynch FVA$4.02A$5.74A$7.4661
PEG = 1.0A$4.02A$5.74A$7.4657
EPVA$2.60A$3.00A$3.3574
Dividend Discount
Gordon GGMA$0.3000A$0.6000A$0.890067
DDM Multi-StageA$0.3000A$0.5200A$0.630067
Multiples
P/E MultipleA$1.92A$2.56A$3.2063
P/S MultipleA$1.00A$1.34A$1.6758
P/B MultipleA$1.25A$1.67A$2.0955
EV/EBITA$3.12A$4.24A$5.3666
EV/EBITDAA$2.97A$4.04A$5.1167
EV/RevenueA$0.6900A$1.09A$1.4953
Asset-Based
NCAV (Graham)A$0.4600A$0.6200A$0.930054
Growth DCF
Growth DCFA$5.31A$9.99A$17.5275
Rev-Margin DCFA$2.53A$3.92A$6.7771
Economic Profit
Residual IncomeA$1.31A$1.59A$2.3775
ROIC CompounderA$3.50A$5.46A$6.6172
Growth Earnings
Growth-Adj P/EA$4.78A$6.83A$8.8867
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2016: revenue and profit before it include the divested business. Growth is measured afresh from 2016.
Revenue growth 1 year
−8.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+35.4%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+98.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+86.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+83.4%
Dividend (yield on the price)2.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.83.4% vs −9.1%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−80% → 40%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−13.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about −15.6% a year for the price and +3.7% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas E&P · 239 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Below median
Fair Value upside+155.0% · Top 25%
Profitability
Return on equity (12 months)8.0% · Above median
Return on assets6.6% · Top 25%
Net margin (12 months)14.4% · Above median
Operating margin (12 months)25.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)−20.6% · Bottom 25%
Dividend yield (12 months)2.8% · Below median
Balance sheet
Debt / equity0.34× · Above median
Valuation Multiplesvs Oil & Gas E&P median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Karoon Energy Ltd Fair Value". https://www.fairvalue-calculator.com/stock/KAR
Frequently asked questions
Is Karoon Energy Ltd (KAR) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of A$3.97 versus a price of A$1.56, about +155% upside (undervalued).
What is the fair value of KAR?
Our model-based fair value for Karoon Energy Ltd is A$3.97 (as of Nov 7, 2026), built from audited fundamentals. The current price: A$1.56.
What is the quality score of KAR?
Karoon Energy Ltd has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Karoon Energy Ltd (KAR)?
Our model-based price target is the fair value of A$3.97 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario A$2.30, optimistic scenario A$5.26. It is a calculation from audited fundamentals, not an analyst target.
What is the Karoon Energy Ltd stock forecast for 2026?
Our models put fair value at A$3.97, about +155% upside versus a price of A$1.56 (undervalued). Cautious scenario A$2.30, optimistic scenario A$5.26. The calculation is refreshed regularly with new filings.
What is the revenue of Karoon Energy Ltd (KAR)?
Karoon Energy Ltd reported trailing-twelve-month revenue of about A$565M (latest available figure, as of Nov 7, 2026).
Does Karoon Energy Ltd pay a dividend?
Karoon Energy Ltd currently shows a dividend yield of 2.77% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Karoon Energy Ltd (KAR) and when is the ex-dividend date?
Karoon Energy Ltd pays a dividend of A$0.043 per share a year, a dividend yield of 2.8%. The last ex-dividend date was Sep 2, 2026. The payout ratio is 26.9% of earnings. Free cash flow covers the dividend 7.13 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Karoon Energy Ltd (KAR)?
For today's price to be fair in a discounted-cash-flow model, Karoon Energy Ltd would have to grow free cash flow by -13.1 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +35.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of KAR use?
Our models discount Karoon Energy Ltd at 9.6 %: a base by market capitalisation (small), damped by beta 0.16, country premium for Australia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Karoon Energy Ltd that is -13.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Karoon Energy Ltd (KAR) delivered so far?
Over the past 5 years revenue at Karoon Energy Ltd grew +35.4 % a year. The price currently implies free-cash-flow growth of -13.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Karoon Energy Ltd (KAR) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into Karoon Energy Ltd (-13.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Karoon Energy Ltd (KAR)?
The free-cash-flow yield on the price is 17.21 %: that much free cash flow Karoon Energy Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Karoon Energy Ltd (KAR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Karoon Energy Ltd it is A$3.97 per share (as of Nov 7, 2026), against a price of A$1.56. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Karoon Energy Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, KAR trades below its calculated fair value: price A$1.56, fair value A$3.97, a gap of about +155% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of KAR?
No. The price is what the market pays today (A$1.56); the fair value is what the company's own numbers justify (A$3.97). For Karoon Energy Ltd the two are A$2.41 per share apart. That gap is exactly why we show both numbers side by side.
How much is Karoon Energy Ltd worth?
The market values Karoon Energy Ltd at about A$1.2B (market capitalisation, as of Nov 7, 2026). Per share that is A$1.56; our models calculate a fair value of A$3.97 per share.
What do the bullish and bearish scenarios say about KAR?
Our models span a range for Karoon Energy Ltd: cautious scenario A$2.30, base A$3.97, optimistic A$5.26 per share (as of Nov 7, 2026, price A$1.56). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KAR?
Karoon Energy Ltd trades at a price-to-earnings ratio of 9.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of A$3.97 is built from several models across several years. Other multiples: P/B 0.9, P/S 1.5, EV/EBITDA 2.6.
How solid is the balance sheet of Karoon Energy Ltd (KAR)?
Balance-sheet figures for Karoon Energy Ltd (as of Nov 7, 2026): return on equity 8.0%, debt of 0.34 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is KAR from its 52-week high?
Karoon Energy Ltd trades at A$1.56, about 31% below its 52-week high of A$2.24 and 23% above the low of A$1.26 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of A$3.97 is for.
Which stocks are comparable to Karoon Energy Ltd?
From the same area (Energy) we also value ConocoPhillips explores for,, CNOOC Limited, Canadian Natural Resources Limited, EOG Resources, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Karoon Energy Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price A$1.56, calculated fair value A$3.97 (+155%), Quality Score 42/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of KAR calculated?
We run Karoon Energy Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of A$3.97 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Karoon Energy Ltd currently trades 61% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Karoon Energy Ltd (KAR)?
The closing price on Nov 9, 2026 was A$1.56. Our model-based fair value is A$3.97, about +155% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Karoon Energy Ltd right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (A$2.30). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (A$2.30 to A$5.26) leaves room in how you read the outcome.
Key figures of Karoon Energy Ltd
How large is the market capitalisation of Karoon Energy Ltd (KAR)?
The market capitalisation of Karoon Energy Ltd is A$1.2B (≈ $856M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Karoon Energy Ltd (KAR)?
The price-to-sales ratio of Karoon Energy Ltd is 1.60 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Karoon Energy Ltd (KAR)?
Earnings per share at Karoon Energy Ltd are A$0.1600 (price ÷ EPS = P/E 9.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Karoon Energy Ltd (KAR)?
The dividend yield of Karoon Energy Ltd is 2.8% (payout 26.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Karoon Energy Ltd (KAR)?
The net margin of Karoon Energy Ltd is 16.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Karoon Energy Ltd (KAR)?
The return on equity (ROE) of Karoon Energy Ltd is 8.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Karoon Energy Ltd (KAR)?
On an EBIT basis the return on assets of Karoon Energy Ltd is 14.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Karoon Energy Ltd (KAR)?
The operating margin of Karoon Energy Ltd is 25.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Karoon Energy Ltd (KAR)?
Revenue at Karoon Energy Ltd is growing −20.6% versus a year earlier (3y avg +13.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Karoon Energy Ltd (KAR)?
Earnings per share at Karoon Energy Ltd are growing −61.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Karoon Energy Ltd (KAR) carry?
The net debt of Karoon Energy Ltd is A$170M (fiscal year 2025, ≈ 0.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Karoon Energy Ltd in the live analysis
One click puts Karoon Energy Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026