Hallador Energy Company logo HNRG - Hallador Energy Company

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 1
SELL 0
STRONG
SELL
0
| PRICE TARGET: $28.17 DETAILS
HIGH: $34.00
LOW: $22.50
MEDIAN: $28.00
CONSENSUS: $28.17
UPSIDE: 76.50%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 41.8% below fair value
Current Price $15.96
Bear Case $22.43 40.5% upside ($22.43 - $15.96) / $15.96 = 40.5% $0.96 × 23x P/E
Fair Value $27.42 71.8% upside ($27.42 - $15.96) / $15.96 = 71.8% $0.96 × 29x P/E
Bull Case $32.40 103.0% upside ($32.40 - $15.96) / $15.96 = 103.0% $0.96 × 34x P/E

Adjust Assumptions

28.6x
0.96$

Key Value Driver

Normalized P/E multiple (29x base case)

Implied Market Multiple 16.6x

Plain-Language Summary

Applying a 29x P/E to adjusted EPS of $0.96, the base-case value is $27.42 per share.

Analyst Consensus (External Reference)

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

Average Target (6 analysts) $28.17
Analyst Range $22.50 – $34.00
Divergence from AlphaVal 3%

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples