Horizon Oil Ltd (HZN) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Horizon Oil Ltd stock A$0.12, price A$0.20, that is 40.0% below the price, quality 55 out of 100. Rating: strongly overvalued. 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 12, 2026.
How to read this chart
60‑month range A$0.0346 – A$0.2566 · fair‑value band A$0.0900 – A$0.1600 · the A$0.2000 price screens above the A$0.1200 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 12, 2026.
Follow Horizon Oil in your weekly email
Every Wednesday you see whether Horizon Oil 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.
Horizon Oil Limited, together with its subsidiaries, engages in the exploration, development, and production of oil and gas properties in China, New Zealand, Australia, and Thailand. It also involved in the exploration and evaluation of hydrocarbons.
Show moreShow less
Horizon Oil Limited was incorporated in 1969 and is headquartered in Sydney, Australia.
Stock analysis
Horizon Oil Ltd (HZN) currently trades at A$0.2000, while our model-based Fair Value estimate is A$0.1200, 40% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of A$0.3850 per share, and 13 of the 26 models we run sit above the A$0.2000 price.
Bear case: the Asset-Based group reads lowest at A$0.0400, and 13 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: A$0.0900 (bear) to A$0.1600 (bull), the price of A$0.2000 sits above 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 55/100 (solid quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Horizon Oil Ltd reported revenue of $96.4M in FY2026 versus $113M in FY2022, a compound −3.8%/yr. Reported net income was $10.9M in FY2026, compounding −18.2%/yr from FY2022.
Key figures
Market cap A$357M (≈ $242M) Micro · P/E ratio 20.0 · P/S ratio 2.26 · EPS (TTM) A$0.0100 · Dividend yield 10.0% · Net margin 11.3% · Return on equity 14.0% · Return on assets (EBIT) 20.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at 8% fair-value upside, at −40%, HZN screens richer than that median.
Fair Value models
BearA$0.0900Fair Value A$0.1200BullA$0.1600
Price A$0.2000 · Downside -40.0%
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.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$0.3800A$0.5300A$0.710079
Growth DCFA$0.3800A$0.5100A$0.660077
Owner EarningsA$0.3500A$0.4900A$0.660075
All 26 models by family
DCF Models
FCF DCFA$0.3800A$0.5300A$0.710079
Owner EarningsA$0.3500A$0.4900A$0.660075
5Y Revenue ExitA$0.2100A$0.2600A$0.310072
5Y EBITDA ExitA$0.2700A$0.3800A$0.490074
5Y P/E ExitA$0.2200A$0.2800A$0.340070
10Y Revenue ExitA$0.2800A$0.3400A$0.410066
10Y EBITDA ExitA$0.3100A$0.4100A$0.530067
10Y P/E ExitA$0.2900A$0.3500A$0.420063
Earnings-Based
Graham-DoddA$0.0600A$0.2000A$0.260063
Lynch FVA$0.0900A$0.1300A$0.160059
PEG = 1.0A$0.0900A$0.1300A$0.160055
EPVA$0.1000A$0.1100A$0.120074
Dividend Discount
Gordon GGMA$0.2000A$0.3300A$0.420066
DDM Multi-StageA$0.2000A$0.3000A$0.350065
Multiples
P/E MultipleA$0.0900A$0.1300A$0.160063
P/S MultipleA$0.0700A$0.1000A$0.120058
P/B MultipleA$0.0700A$0.1000A$0.120055
EV/EBITA$0.1000A$0.1400A$0.170066
EV/EBITDAA$0.1900A$0.2600A$0.320067
EV/RevenueA$0.0600A$0.0900A$0.120053
Asset-Based
NCAV (Graham)A$0.0300A$0.0400A$0.050055
Growth DCF
Growth DCFA$0.3800A$0.5100A$0.660077
Rev-Margin DCFA$0.2100A$0.2600A$0.310072
Economic Profit
Residual IncomeA$0.0500A$0.0600A$0.080074
ROIC CompounderA$0.1100A$0.1300A$0.140070
Growth Earnings
Growth-Adj P/EA$0.0800A$0.1200A$0.150065
P/S and P/B multiple show the same value here: both are capped by the same earnings anchor (earnings per share times 17), because margin and return on equity do not support the sector multiple.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−7.4%
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.
−13.8%
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.
+6.4%
Start year 2021 (pandemic). Over 10 years: +5.2% a year
Revenue growth 37 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.
+7.8%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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.
+1.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.1%
Dividend (yield on the price)10.0%
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.−8.1% vs −4.9%, slowing
Profit margin 2022 to 2026 ⓘ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.43% → 18%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−11.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −13.3% a year for the price.
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 · 286 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−40.0% · Bottom 25%
Profitability
Return on equity (12 months)14.0% · Top 25%
Return on assets3.7% · Above median
Net margin (12 months)12.7% · Below median
Operating margin (12 months)3.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)−20.1% · Bottom 25%
Dividend yield (12 months)10.0% · Top 25%
Balance sheet
Debt / equity0.40× · 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.
Is Horizon Oil Ltd (HZN) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of A$0.1200 versus a price of A$0.2000, about 40% lower (overvalued).
What is the fair value of HZN?
Our model-based fair value for Horizon Oil Ltd is A$0.1200 (as of Nov 12, 2026), built from audited fundamentals. The current price: A$0.2000.
What is the quality score of HZN?
Horizon Oil Ltd has a Quality Score of 55/100. 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 Horizon Oil Ltd (HZN)?
Our model-based price target is the fair value of A$0.1200 (as of Nov 12, 2026) from 26 valuation models. Cautious scenario A$0.0900, optimistic scenario A$0.1600. It is a calculation from audited fundamentals, not an analyst target.
What is the Horizon Oil Ltd stock forecast for 2026?
Our models put fair value at A$0.1200, about 40% lower versus a price of A$0.2000 (overvalued). Cautious scenario A$0.0900, optimistic scenario A$0.1600. The calculation is refreshed regularly with new filings.
What is the revenue of Horizon Oil Ltd (HZN)?
Horizon Oil Ltd reported trailing-twelve-month revenue of about $84.2M (latest available figure, as of Nov 12, 2026).
Does Horizon Oil Ltd pay a dividend?
Horizon Oil Ltd currently shows a dividend yield of 10.00% relative to its recent price (as of Nov 12, 2026).
How much is the dividend of Horizon Oil Ltd (HZN) and when is the ex-dividend date?
Horizon Oil Ltd pays a dividend of A$0.02 per share a year, a dividend yield of 10.0%. The dividend was cut; the year before it was A$0.03 per share. The last ex-dividend date was Oct 15, 2026. A dividend has been paid every year since at least 2021. Free cash flow covers the dividend 1.99 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Horizon Oil Ltd (HZN)?
For today's price to be fair in a discounted-cash-flow model, Horizon Oil Ltd would have to grow free cash flow by -11.3 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.4 % per year. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of HZN use?
Our models discount Horizon Oil Ltd at 12.5 %: a base by market capitalisation (micro), 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 Horizon Oil Ltd that is -11.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has Horizon Oil Ltd (HZN) delivered so far?
Over the past 5 years revenue at Horizon Oil Ltd grew +6.4 % a year. The price currently implies free-cash-flow growth of -11.3 % 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 Horizon Oil Ltd (HZN) growing?
The median revenue growth in the sector is +13.1 % a year. That is the yardstick for the growth priced into Horizon Oil Ltd (-11.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Horizon Oil Ltd (HZN)?
The free-cash-flow yield on the price is 21.26 %: that much free cash flow Horizon Oil Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Horizon Oil Ltd (HZN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Horizon Oil Ltd it is A$0.1200 per share (as of Nov 12, 2026), against a price of A$0.2000. 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 Horizon Oil Ltd stock overvalued or undervalued in 2026?
As of Nov 12, 2026, HZN trades above its calculated fair value: price A$0.2000, fair value A$0.1200, a gap of about −40% (overvalued). 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 HZN?
No. The price is what the market pays today (A$0.2000); the fair value is what the company's own numbers justify (A$0.1200). For Horizon Oil Ltd the two are A$0.0800 per share apart. That gap is exactly why we show both numbers side by side.
How much is Horizon Oil Ltd worth?
The market values Horizon Oil Ltd at about A$357M (market capitalisation, as of Nov 12, 2026). Per share that is A$0.2000; our models calculate a fair value of A$0.1200 per share.
What do the bullish and bearish scenarios say about HZN?
Our models span a range for Horizon Oil Ltd: cautious scenario A$0.0900, base A$0.1200, optimistic A$0.1600 per share (as of Nov 12, 2026, price A$0.2000). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HZN?
Horizon Oil Ltd trades at a price-to-earnings ratio of 20.0 (as of Nov 12, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of A$0.1200 is built from several models across several years. Other multiples: PEG 0.2, P/B 3.7, P/S 2.9, EV/EBITDA 5.9.
What is the PEG ratio of HZN?
The PEG ratio of Horizon Oil Ltd is 0.15 (P/E divided by earnings growth, as of Nov 12, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Horizon Oil Ltd (HZN)?
Balance-sheet figures for Horizon Oil Ltd (as of Nov 12, 2026): return on equity 14.0%, debt of 0.40 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is HZN from its 52-week high?
Horizon Oil Ltd trades at A$0.2000, about 22% below its 52-week high of A$0.2566 and 14% above the low of A$0.1756 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of A$0.1200 is for.
Which stocks are comparable to Horizon Oil Ltd?
From the same area (Energy) we also value ConocoPhillips explores for,, CNOOC Limited, Canadian Natural Resources Limited, Diamondback Energy, 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 Horizon Oil Ltd stock attractive at the current price?
The data as of Nov 12, 2026: price A$0.2000, calculated fair value A$0.1200 (−40%), Quality Score 55/100, 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 HZN calculated?
We run Horizon Oil 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$0.1200 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 13.9% above its aggregate fair value. Horizon Oil Ltd itself currently trades above fair value. 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 Horizon Oil Ltd (HZN)?
The closing price on Nov 13, 2026 was A$0.2000. Our model-based fair value is A$0.1200, about 40% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Horizon Oil Ltd right now?
The price sits above even our optimistic bull case (A$0.1600). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Horizon Oil Ltd
How large is the market capitalisation of Horizon Oil Ltd (HZN)?
The market capitalisation of Horizon Oil Ltd is A$357M (≈ $242M). 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 Horizon Oil Ltd (HZN)?
The price-to-sales ratio of Horizon Oil Ltd is 2.26 (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 Horizon Oil Ltd (HZN)?
Earnings per share at Horizon Oil Ltd are A$0.0100 (price ÷ EPS = P/E 20.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Horizon Oil Ltd (HZN)?
The dividend yield of Horizon Oil Ltd is 10.0% (payout 200%). 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 Horizon Oil Ltd (HZN)?
The net margin of Horizon Oil Ltd is 11.3% (fiscal year 2026). 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 Horizon Oil Ltd (HZN)?
The return on equity (ROE) of Horizon Oil Ltd is 14.0% (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 Horizon Oil Ltd (HZN)?
On an EBIT basis the return on assets of Horizon Oil Ltd is 20.0% (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 Horizon Oil Ltd (HZN)?
The operating margin of Horizon Oil Ltd is 3.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Horizon Oil Ltd (HZN)?
Revenue at Horizon Oil Ltd is growing −20.1% versus a year earlier (3y avg −13.8%). 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 Horizon Oil Ltd (HZN)?
Earnings per share at Horizon Oil Ltd are growing +44.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Horizon Oil Ltd (HZN) carry?
The net debt of Horizon Oil Ltd is $10.6M (fiscal year 2026, ≈ 0.2 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 Horizon Oil Ltd in the live analysis
One click puts Horizon Oil 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 12, 2026