Harmony Gold Mining Company Limited
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
1243.2% vs price
Base Case (Median)
2092.7% vs price
Bull Case (75th pct.)
3129.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $249.63 | 1146.9% | High (40%) |
| PE Comparable | $777.86 | 3785.4% | Medium (25%) |
| Graham Number | $275.32 | 1275.2% | Medium (30%) |
| EV/FCF | $602.63 | 2910.1% | Medium (20%) |
Based on 4 out of 8 methods, HMY appears undervalued at the current price of $20.02. The base case fair value of $438.98 implies 2092.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.