EN DE

Carnarvon Energy Limited (CVN) Fair Value & Analysis

Energy · AU · Market cap A$188M

CE Carnarvon Energy Limited CVN · AU
PriceA$0.0970
Fair ValueA$0.0800
Upside-17.5%
Quality54/100
Watch Carnarvon Energy Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.0% net margin
generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 14/100
Evidence: Medium Range A$0.0600 – A$0.0800 Share as image

Fair value as of: Jul 17, 2026

From 13 valuation models · updated 24 days ago

Share price −3.0% over the past month.

A solid business, but screening 18% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$0.0800). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.3650 A$0.0840 Fair Value A$0.0800 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range A$0.0840 – A$0.3650 · fair‑value band A$0.0600 – A$0.0800 · the A$0.0970 price screens above the A$0.0800 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Carnarvon Energy Limited (CVN) currently trades at A$0.0970, while our model-based Fair Value estimate is A$0.0800, implying the stock looks roughly 17.5% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Revenue declined 73.7% year over year. It earns a return on equity of -1.9%. The balance sheet holds a net cash position of A$186M. Fundamentals as of Jul 17, 2026

Our scenario range runs from A$0.0600 (bear case) to A$0.0800 (bull case); at A$0.0970, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -26% fair-value upside, at -18%, CVN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income A$0.0900 A$0.0800 A$0.0500 76
Growth DCF A$0.1000 A$0.1000 A$0.1000 72
Growth-Adj P/E A$0.0600 A$0.0800 A$0.1100 68
All 13 models by family
DCF Models
FCF DCF A$0.1000 A$0.1000 A$0.1000 38
Owner Earnings A$0.1300 A$0.1500 A$0.1900 31
5Y P/E Exit A$0.1200 A$0.1400 A$0.1700 38
10Y P/E Exit A$0.1100 A$0.1300 A$0.1600 35
Earnings-Based
Graham-Dodd A$0.0100 A$0.1000 A$0.1400 54
Lynch FV A$0.0500 A$0.0700 A$0.0900 50
PEG = 1.0 A$0.0500 A$0.0700 A$0.0900 46
Multiples
P/E Multiple A$0.0200 A$0.0300 A$0.0400 63
P/B Multiple A$0.0300 A$0.0300 A$0.0400 55
Asset-Based
NCAV (Graham) A$0.0800 A$0.1000 A$0.1500 50
Growth DCF
Growth DCF A$0.1000 A$0.1000 A$0.1000 72
Economic Profit
Residual Income A$0.0900 A$0.0800 A$0.0500 76
Growth Earnings
Growth-Adj P/E A$0.0600 A$0.0800 A$0.1100 68

Widest divergence: DCF Models (A$0.1300) versus Multiples (A$0.0300). Highest evidence: Residual Income (76).

Notify me when CVN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) −A$2.1M
Revenue growth (YoY) -73.7%
Return on equity -1.9%
Free cash flow A$3.1K FY2025
Operating margin -76.7%
Net cash A$186M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 54 · Market factors (momentum, volatility) 36

Profitability 11
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 66
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Carnarvon Energy Limited engages in the exploration, development, and production of oil and gas properties in Australia. It owns various interests in the Dorado, Pavo, Roc, Phoenix, and Phoenix South project located in the Bedout Sub-basin permits of Western Australia. The company engages in carbon initiatives and new energy business.

Full company description

Carnarvon Energy Limited engages in the exploration, development, and production of oil and gas properties in Australia. It owns various interests in the Dorado, Pavo, Roc, Phoenix, and Phoenix South project located in the Bedout Sub-basin permits of Western Australia. The company engages in carbon initiatives and new energy business. The company was incorporated in 1983 and is based in West Perth, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Carnarvon Energy Limited reported revenue of A$0 in FY2025 versus A$0 in FY2021. Reported net income was A$3.6M in FY2025, compounding −32.1%/yr from FY2021.

Growth Quality 20/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2014)
A$23.2M
Latest YoY
+26.7%
Avg. growth/yr (3Y) 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.
−24.9%
Avg. growth/yr (5Y) 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.
−25.5%
Avg. growth/yr (25Y) 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.
+27.5%
Revenue
FY21 A$0
FY22 A$0
FY23 A$0
FY24 A$0
FY25 A$0
Net income −32.1%/yr
FY21 A$17.1M
FY22 −A$53.8M
FY23 −A$4.1M
FY24 −A$656K
FY25 A$3.6M

CVN screens 18% overvalued. Compare with CNOOC Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Carnarvon Energy Limited Fair Value". https://www.fairvalue-calculator.com/stock/CVN

Peer Group

Oil & Gas E&P · 315 stocks

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.

Quality Score 54 · Above median
Fair Value upside −18% · Below median
Return on assets -1% · Below median
Net margin (TTM) 0% · Above median
Operating margin (TTM) -77% · Bottom 25%
Revenue growth -74% · Bottom 25%

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/B 0.49× · Cheaper than 75% of peers
P/FCF 42,241.8× · Pricier than 75% of peers
PEG 0.74× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 10 · sector 14
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 0 · sector 87
DIVIDEND 0 · sector 66

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Carnarvon Energy Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Carnarvon Energy Limited (CVN) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of A$0.0800 versus a price of A$0.0970, about −18% (overvalued).
What is the fair value of CVN?
Our model-based fair value for Carnarvon Energy Limited is A$0.0800 (as of Jul 17, 2026), built from audited fundamentals. The current price is A$0.0970.
What is the quality score of CVN?
Carnarvon Energy Limited has a Quality Score of 54/100. 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 net profit margin of CVN?
The net profit margin of Carnarvon Energy Limited is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Carnarvon Energy Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.