Xstate Resources Ltd (XST) fair value: what the stock is really worth
As of Oct 26, 2026: fair value (intrinsic value) of Xstate Resources Ltd stock A$0.01, price A$0.01, upside -14.4%, quality 25 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value above price?No
Good quality?No
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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, dashed = 300-day average. As of Oct 24, 2026.
How to read this chart
60‑month range A$0.0085 – A$0.0600 · the A$0.0090 price screens above the A$0.0077 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 24, 2026.
Follow Xstate Resources in your weekly email
Every Wednesday you see whether Xstate Resources 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.
Xstate Resources Limited, together with its subsidiaries, engages in oil and natural gas exploration and production business in the United States, Austria, and Canada.
Show moreShow less
The company Diona Project comprises 23 graticular blocks covering an area of 369 square kilometers within ATP 2077 and is located approximately 15km east of the Silver Springs gas processing plant.
The company was formerly known as Oriental Crystal International Ltd. Xstate Resources Limited was incorporated in 1987 and is based in Fremantle, Australia.
Stock analysis
Xstate Resources Ltd (XST) currently trades at A$0.0090, while our model-based Fair Value estimate is A$0.0077, 14.4% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 96/100, which puts the data coverage at low.
Quality & growth
The Quality Score stands at 25/100 (below-average 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.
Xstate Resources Ltd reported revenue of A$72.9K in FY2025 versus A$8.4M in FY2021, a compound −69.5%/yr. Reported net income was −A$1.8M in FY2025.
Our AI-assisted moat analysis scores the competitive advantage at 8 out of 100 (low confidence).
What moves the price
The share trades about 77% below its 52-week high and at 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 −14%, XST screens richer than that median.
Fair Value models
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
NCAV (Graham)n/aA$0.0100A$0.010050
All 1 models by family
Asset-Based
NCAV (Graham)n/aA$0.0100A$0.010050
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.5/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−88.2%
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.
−84.5%
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.
+3.7%
Start year 2020 (pandemic). Over 10 years: +3.4% a year
Revenue growth 27 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.
−14.3%
’06
’14
’15
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit 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.
−656.8% (2020) → −2,438.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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 · 263 stocks
Beats the industry median on 2/5 measures
A mixed picture versus its industry peers.
Valuation
Quality Score25 · Bottom 25%
Fair Value upside−14.4% · Below median
Profitability
Return on assets−22.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)128.7% · Top 25%
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 Xstate Resources Ltd (XST) overvalued or undervalued?
As of Oct 24, 2026, our model estimates a fair value of A$0.0077 versus a price of A$0.0090, about −14% upside (overvalued).
What is the fair value of XST?
Our model-based fair value for Xstate Resources Ltd is A$0.0077 (as of Oct 24, 2026), built from audited fundamentals. The current price: A$0.0090.
What is the quality score of XST?
Xstate Resources Ltd has a Quality Score of 25/100. 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 Xstate Resources Ltd (XST)?
Our model-based price target is the fair value of A$0.0077 (as of Oct 24, 2026) from 1 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the Xstate Resources Ltd stock forecast for 2026?
Our models put fair value at A$0.0077, about −14% upside versus a price of A$0.0090 (overvalued). The calculation is refreshed regularly with new filings.
What is the intrinsic value of Xstate Resources Ltd (XST)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xstate Resources Ltd it is A$0.0077 per share (as of Oct 24, 2026), against a price of A$0.0090. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Xstate Resources Ltd stock overvalued or undervalued in 2026?
As of Oct 24, 2026, XST trades above its calculated fair value: price A$0.0090, fair value A$0.0077, a gap of about −14% (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 XST?
No. The price is what the market pays today (A$0.0090); the fair value is what the company's own numbers justify (A$0.0077). For Xstate Resources Ltd the two are A$0.0013 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xstate Resources Ltd worth?
The market values Xstate Resources Ltd at about A$4.3M (market capitalisation, as of Oct 24, 2026). Per share that is A$0.0090; our models calculate a fair value of A$0.0077 per share.
How solid is the balance sheet of Xstate Resources Ltd (XST)?
Balance-sheet figures for Xstate Resources Ltd (as of Oct 24, 2026): return on equity −37.7%. They feed the Quality Score of 25/100, which measures business quality independently of the share price.
How far is XST from its 52-week high?
Xstate Resources Ltd trades at A$0.0090, about 77% below its 52-week high of A$0.0390 and at the low of A$0.0090 (as of Oct 26, 2026). Distance from the high says nothing about value: that is what the fair value of A$0.0077 is for.
Which stocks are comparable to Xstate Resources 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 Xstate Resources Ltd stock attractive at the current price?
The data as of Oct 24, 2026: price A$0.0090, calculated fair value A$0.0077 (−14%), Quality Score 25/100, from 1 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 XST calculated?
We run Xstate Resources Ltd through 1 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of A$0.0077, 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 12.7 % above its aggregate fair value. Xstate Resources 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 Xstate Resources Ltd (XST)?
The closing price on Oct 26, 2026 was A$0.0090. Our model-based fair value is A$0.0077, about −14% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xstate Resources Ltd right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Xstate Resources Ltd
How large is the market capitalisation of Xstate Resources Ltd (XST)?
The market capitalisation of Xstate Resources Ltd is A$4.3M (≈ $3.0M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What are the earnings per share of Xstate Resources Ltd (XST)?
Earnings per share at Xstate Resources Ltd are A$−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the return on equity of Xstate Resources Ltd (XST)?
The return on equity (ROE) of Xstate Resources Ltd is −37.7% (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 Xstate Resources Ltd (XST)?
On an EBIT basis the return on assets of Xstate Resources Ltd is −12.4% (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 Xstate Resources Ltd (XST)?
The operating margin of Xstate Resources Ltd is 11,872% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much revenue does Xstate Resources Ltd (XST) generate?
Xstate Resources Ltd generates revenue of −A$16.2K (last twelve months). Revenue of the last twelve months (TTM), the most recent full year, not the calendar year.
How fast is revenue growing at Xstate Resources Ltd (XST)?
Revenue at Xstate Resources Ltd is growing +129% versus a year earlier (3y avg −84.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Xstate Resources Ltd (XST) generate?
The free cash flow of Xstate Resources Ltd is −A$1.7M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Xstate Resources Ltd (XST) hold?
Xstate Resources Ltd holds more cash than debt, A$2.9M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Xstate Resources Ltd in the live analysis
One click puts Xstate Resources Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 24, 2026