BHP Group Limited logo BHP - BHP Group Limited

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 7
HOLD 20
SELL 4
STRONG
SELL
0
| PRICE TARGET: $95.00 DETAILS
HIGH: $95.00
LOW: $95.00
MEDIAN: $95.00
CONSENSUS: $95.00
UPSIDE: 22.03%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Mild
Trading 12.0% below fair value
Current Price $77.85
Bear Case $70.75 9.1% downside ($70.75 - $77.85) / $77.85 = -9.1% 4% stage 1 growth, 11% discount
Fair Value $88.45 13.6% upside ($88.45 - $77.85) / $77.85 = 13.6% 7% stage 1 growth, 11% discount
Bull Case $104.65 34.4% upside ($104.65 - $77.85) / $77.85 = 34.4% 10% stage 1 growth, 11% discount

Adjust Assumptions

7.3%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 37%
Implied Market Multiple 15.6x
Market is pricing in (growth) 5.7% vs our 7.3% base

Plain-Language Summary

Using a two-stage FCF DCF with 7% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $88.45 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (31 analysts) $95.00
Analyst Range $95.00 – $95.00
Divergence from AlphaVal 7%

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions