Fairvalue-Calculator Fairvalue-Calculator
EN DE

Pilot Energy Limited (PGY) Fair Value & Analysis

Energy · AU · Market cap A$6.8M

PE Pilot Energy Limited PGY · AU
PriceA$0.0540
Fair ValueA$0.0464
Upside-14.0%
Quality95/100
Evidence: Low Range A$0.0356 – A$0.0626

Fair value as of: Jun 26, 2026

From 3 valuation models · updated 3 days ago

Fair value updated Jun 26, 2026 — revised from A$0.0400 to A$0.0464 (+16.1%) since Jun 25, 2026.

Price vs Fair Value (12 months)

A$0.3250 A$0.0510 Fair Value A$0.0464 Jun 2025 Jun 2026

12‑month range A$0.0510 – A$0.3250 · fair‑value band A$0.0356 – A$0.0626 · the A$0.0540 price screens above the A$0.0464 fair value. As of Jun 26, 2026.

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

Analysis

Pilot Energy Limited (PGY) currently trades at A$0.0540, while our model-based Fair Value estimate is A$0.0464 — implying the stock looks roughly 14.0% overvalued today. We read business quality at 95/100 (high 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: low).

Trailing-twelve-month revenue stands at A$1.5M. Revenue grew 135.7% year over year. It earns a return on equity of -71.5%. Net debt stands at A$18.4M. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) A$1.5M
Revenue growth (YoY) +136%
Return on equity -71.5%
Free cash flow −A$5.9M FY2025
Operating margin -344%
EPS (TTM) A$-0.1000
More key figures
Net debt A$18.4M FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

Pilot Energy Limited engages in the exploration, development, and production of oil and gas assets in Western Australia. The company holds 100% working interest in WA-481-P exploration permit that covers an area of 8605 square kilometers located in Perth Basin; 100% interest in G-12-AP greenhouse gas assessment license located in the offshore Perth Basin; and 100% interest in WA-31-L production license located in Perth Basin. It also develops carbon management projects; and produces blue hydrogen and clean ammonia for export to emerging APAC clean energy markets. The company was formerly known as Rampart Energy Ltd and changed its name to Pilot Energy Limited in May 2013. Pilot Energy Limited was incorporated in 1998 and is headquartered in West Perth, Australia.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pilot Energy Limited reported revenue of A$459K in FY2025 versus A$251K in FY2021, a compound +16.2%/yr. Reported net income was −A$7.1M in FY2025.

Revenue +16.2%/yr
FY21 A$251K
FY22 A$350K
FY23 A$394K
FY24 A$434K
FY25 A$459K
Net income
FY21 −A$3.8M
FY22 −A$2.7M
FY23 −A$4.2M
FY24 −A$4.8M
FY25 −A$7.1M

Open the full interactive analysis →

Similar stocks

6 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 0883 HK$25.56 HK$34.50 +35%
COP COP $109.70 $91.79 -16%
COPH34 COPH34 R$51.65 R$38.40 -26%
YCP YCP €97.08 €68.99 -29%
Canadian Natural Resources Limited CNQ $45.52 $70.50 +55%
EOG Resources, Inc EOG $132.83 $162.51 +22%

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 Stocks

Frequently asked questions

Is Pilot Energy Limited (PGY) undervalued?
As of Jun 26, 2026, our model estimates a fair value of A$0.0464 versus a price of A$0.0540 — about −14% (overvalued). Model-based estimate, not financial advice.
What is the fair value of PGY?
Our 21-model fair value for Pilot Energy Limited is A$0.0464 (as of Jun 26, 2026), built from audited fundamentals. The current price is A$0.0540.
What is the quality score of PGY?
Pilot Energy Limited has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Pilot Energy Limited (PGY)?
Pilot Energy Limited reported trailing-twelve-month revenue of about A$1.5M (latest available figure, as of Jun 26, 2026).
What is the net profit margin of PGY?
The net profit margin of Pilot 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.