EN DE

State GAS Ltd (GAS) Fair Value & Analysis

Energy · AU · Market cap A$6.3M (≈ $4.6M) · ISIN AU000000GAS2

What is State GAS Ltd really worth?

SG State GAS Ltd GAS · AU
PriceA$0.0110
Fair ValueA$0.0085
Upside−22.7%
Quality19/100

Below-average quality, and trading another 29% above our fair value of A$0.0085.

As of Aug 27, 2026, the fair value of State GAS Ltd is A$0.0085 per share against a price of A$0.0110, so the fair value sits 23% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch State GAS Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Mixed Growth (revenue 5y +5.8 %/yr)
!Thin margins · 0.0% net margin
!High debt · negative free cash flow
!Trails peers (2/9)
!Narrow moat 11/100
!Evidence only low, so the estimate is less certain
!Weak on valuation: 3 out of 100
Evidence: Low Range A$0.0085 – A$0.0094

Fair value as of: Aug 27, 2026

From 3 valuation models · updated 10 days ago

Share price −8.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (A$0.0094). The favourable scenario is already priced in.
  • Weak quality (19/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The models converge in a tight band (A$0.0085 to A$0.0094), unusually little disagreement for a valuation.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Price vs Fair Value (5 years)

A$0.5500 A$0.0110 Fair Value A$0.0085 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range A$0.0110 – A$0.5500 · fair‑value band A$0.0085 – A$0.0094 · the A$0.0110 price screens above the A$0.0085 fair value. Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

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

Analysis

State GAS Ltd (GAS) currently trades at A$0.0110, while our model-based Fair Value estimate is A$0.0085, implying the stock looks roughly 29.4% overvalued today. The Quality Score stands at 19/100 (below-average quality), in the Energy sector. Bull case: the Asset-Based group reads highest at a median of A$0.0500 per share, and 1 of the 3 models we run sit above the A$0.0110 price. Bear case: the Dividend Discount group reads lowest at A$0.0100, and 2 of the 3 models stay below the price. Evidence for this calculation is low.

It earns a return on equity of −5.5%. Fundamentals as of Aug 27, 2026

Our scenario range runs from A$0.0085 (bear case) to A$0.0094 (bull case); at A$0.0110, 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 78% below its 52-week high, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at −36% fair-value upside, at −23%, GAS screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Gordon GGM A$0.0100 A$0.0100 64
DDM Multi-Stage A$0.0100 A$0.0100 63
NCAV (Graham) A$0.0400 A$0.0500 A$0.0800 53
All 3 models by family
Dividend Discount
Gordon GGM A$0.0100 A$0.0100 64
DDM Multi-Stage A$0.0100 A$0.0100 63
Asset-Based
NCAV (Graham) A$0.0400 A$0.0500 A$0.0800 53

Widest divergence: Asset-Based (A$0.0500) versus Dividend Discount (A$0.0100). Highest evidence: Gordon GGM (64).

Notify me when GAS reaches fair value

Put GAS on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

EPS (TTM) A$−0.0100
Dividend yield 4.1%
Return on equity −5.5% TTM
Return on assets (EBIT) −4.2% avg 5y
Free cash flow −A$8.8M FY2025
Net cash A$373K FY2025

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 19/100

Of which business quality 21 · Market factors (momentum, volatility) 15

Profitability 0
Margins and returns on capital today
Quality Growth 82
Are margins and returns improving?
Cashflow 6
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 1
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

State Gas Limited engages in the exploration and development of gas fields in Australia. Its flagship projects are the Reid's Dome gas project comprising the production lease 231 permit and the Rolleston-West project covering an area of approximately 1,414 square kilometers located in the Bowen Basin in Central Queensland.

Full company description

State Gas Limited engages in the exploration and development of gas fields in Australia. Its flagship projects are the Reid's Dome gas project comprising the production lease 231 permit and the Rolleston-West project covering an area of approximately 1,414 square kilometers located in the Bowen Basin in Central Queensland. The company was incorporated in 2017 and is headquartered in Brisbane, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

State GAS Ltd reported revenue of A$112K in FY2025 versus A$146K in FY2021, a compound −6.4%/yr. Reported net income was −A$3.3M in FY2025.

Growth Quality 11/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$112K
Avg. revenue 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.
+5.8%
Avg. revenue growth/yr (22Y) 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.
−26.8%
EBIT margin (trend) 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.
−4,303.3% (2020) → −2,549.6% (2025)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue −6.4%/yr
FY21 A$146K
FY22 A$370
FY23 A$45.4K
FY24 A$17.4K
FY25 A$112K
Net income
FY21 −A$2.9M
FY22 A$1.3M
FY23 −A$1.2M
FY24 −A$3.6M
FY25 −A$3.3M

GAS screens 29% overvalued. Compare with CNOOC Limited →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "State GAS Ltd Fair Value". https://www.fairvalue-calculator.com/stock/GAS.AU

Peer Group

Oil & Gas E&P · 293 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 19 · Bottom 25%
Fair Value upside −23% · Below median
Return on assets −3% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Below median
Dividend yield (TTM) 4.1% · Above median
Debt / equity 15.12× · Higher than 75% of peers

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

P/B 0.11× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE3 · sector 7
FUTURE0 · sector 7
PAST0 · sector 9
HEALTH0 · sector 87
DIVIDEND82 · sector 70

Values & ESG

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

Oil & gas

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥32.85 ¥32.55 −1%
ConocoPhillips explores for, COP $130.35 $90.15 −31%
Canadian Natural Resources Limited CNQ C$69.78 C$44.78 −36%
EOG Resources, Inc EOG $143.35 $132.20 −8%
Occidental Petroleum Corporation OXY $59.17 $30.06 −49%
Diamondback Energy, Inc FANG $199.22 $105.24 −47%
Devon Energy Corporation DVN $47.35 $27.06 −43%
Woodside Energy Group WDS A$32.55 A$20.71 −36%
EQT Corporation EQT $54.57 $42.85 −21%
Texas Pacific Land Corporation TPL $366.50 $77.26 −79%

Compare State GAS Ltd 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is State GAS Ltd (GAS) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of A$0.0085 versus a price of A$0.0110, about −23% upside (overvalued).
What is the fair value of GAS?
Our model-based fair value for State GAS Ltd is A$0.0085 (as of Aug 27, 2026), built from audited fundamentals. The current price: A$0.0110.
What is the quality score of GAS?
State GAS Ltd has a Quality Score of 19/100. 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 State GAS Ltd (GAS)?
Our model-based price target is the fair value of A$0.0085 (as of Aug 27, 2026) from 3 valuation models. Cautious scenario A$0.0085, optimistic scenario A$0.0094. It is a calculation from audited fundamentals, not an analyst target.
What is the State GAS Ltd stock forecast for 2026?
Our models put fair value at A$0.0085, about −23% upside versus a price of A$0.0110 (overvalued). Cautious scenario A$0.0085, optimistic scenario A$0.0094. The calculation is refreshed regularly with new filings.
What is the net profit margin of GAS?
The net profit margin of State GAS Ltd is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does State GAS Ltd pay a dividend?
State GAS Ltd currently shows a dividend yield of about 4.12% relative to its recent price (as of Aug 27, 2026).
Free · no account needed

Watch State GAS Ltd in the live analysis

One click puts State GAS Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.