Forum Topics NHC NHC NHC valuation

Pinned valuation:

Added a month ago
Justification

Valuation 22 Oct 2025, fair price $5.90, price at time of writing $3.80

TLDR

  • I’ve dug into New Hope as a result of Gaurav Sodhi at Intelligent Investor putting a Buy on the company, as well as recent supporting posts on Strawman by @Rocket6 and @PhilO.
  • I agree with @Bear77’s recent caution about assuming the large dividends will continue to flow from New Hope. But I still see the possible upside being much larger than the risks for New Hope.
  • Weighing equally across bull, bear and base cases, I get a current fair price around $5.90 and estimate a 5-year ROI of 19% pa. To achieve a required rate of return of 15% I get a buy price of $4.70 or less.
  • At the current price around $3.80, New Hope is a buy for me.


Bull case

  • New Hope is widely regarded as a well run company with respected management, a cost base in the lowest quartile of miners, producing high quality coal.
  • Two new mines have only recently started contributing revenue, with output expected grow roughly 40% over the next 5 years.
  • Expenses and capex are expected to decline in the coming years.
  • Coal prices have dropped substantially over the last 3 years, impacting the profitability and viability of many competitors, potentially reducing competition and helping create a floor around coal prices.
  • The dividend of 15c in the last half year annualises to a fully franked yield of 7.5%.
  • Soul Patts is the major owner with almost 40% of shares. And the Millner family (Robert Millner is Chair of Soul Patts, Robert and Thomas Millner are Directors of New Hope) own another $60m (2%), with ownership increasing in the last year.
  • Although forecasting that the percentage contribution of coal to total global energy supply will decline, the International Energy Agency expects that absolute demand for coal in total tonnes will remain relatively stable over the next 20 years. In particular, Asia has a fleet of relatively young low emission coal-fired power stations requiring good quality coal.
  • The coal industry has come through a trough of sentiment associated with heightened concerns about ESG and climate change. However, many are predicting that the energy transition will be slower than the market is currently pricing, and negative ESG sentiment is softening.
  • The 2022 spike coal price and share price (as a result of a perfect storm of post-Covid recovery and shortages, weather impacts on mines, and the Ukraine war commencing) show the possible extreme upside for coal miners and shareholders.
  • Despite a recent drop in coal prices, FY25 was tremendously profitable for New Hope with 24% statutory NPAT.
  • New Hope has an exceptional balance sheet with only 11% debt:equity.
  • Shares outstanding have changed little, increasing roughly 10% over the last 15 years.
  • The PE of 8 is low compared to other industries, and only slightly above a longer-term average around 7 for New Hope.
  • Bull case valuation:
  • Note: prices in this post are in A$ unless specifically stated as US$.
  • Let’s assume New Hope hit their output targets of 14m tonne in FY28 and 15mt in FY30 (40% growth over FY25).
  • Say during that time coal prices get back to a recent peak around US$150 ($225) /tonne (25% growth over FY25, and $45/t higher than FY25; this is still way below the Covid/Ukraine peak above $600/t).
  • That would be revenue around $1.8b x 1.4 x 1.25 = $3.15b.
  • Say costs stay flat with efficiencies offsetting inflation. Earnings could be $64/t (FY25 earnings) + $45/t = ~$110/t (50% net margin) and FCF could be $27/t (FY25 FCF) + $45/t = ~$70/t (30% FCF yield).
  • With revenue of $3.1b, NPAT $1.5b, 10% dividend, PE of 7, and 0% dilution, the FY30 market cap will be around $11b with a FY30 share price around $13. Discounting 10% we get a current fair price of $11.80, and a 5-year ROI of 36% pa.


Bear case

  • Coal is a dying industry at the frontline in the battle against climate change. There are significant risks that governments and investors impose tightening constraints and costs on the activities of coal miners.
  • At current coal prices, having already dropped roughly 10% from FY25 levels, the recent dividend yield of 7.5% is unsustainable.
  • With any further drops in coal prices, the impact on earnings, and especially FCF, is proportionally much higher. Assuming other costs remain unchanged, a further drop in coal prices of $10 (only a 6% decline) could wipe out all FCF.
  • Global coal prices are traded in US$, so any further decline in US$:A$ will impact revenues and have an outsized impact on margins (but of course the opposite is true if the US$ strengthens).
  • Coal prices are commoditised. Other than a low cost base, New Hope has no moat.
  • Bear case valuation:
  • Perhaps New Hope misses its own targets and instead achieves a more conservative output of 13mt in FY30 as suggested by Morningstar (about 20% overall growth or 4% pa).
  • Say coal prices continue to drop 2% a year to around US$95 ($145) /t (a little above the average of 2016-2021 pre-Covid/Ukraine spike; 20% and $35/t below FY25). It is unlikely that prices could fall much below this amount given it would mean a large majority of miners (maybe 3/4) would be operating at a loss.
  • That would be roughly a no-growth scenario, so FY30 revenue remains around $1.8b same as FY25.
  • Say costs stay flat with efficiencies offsetting inflation. Earnings could be $30/t (~20% net margin) and FCF could be $0. Dividend will be driven by FCF so could be postponed.
  • With revenue of $1.8b, NPAT $360m, no dividend, PE of 7, and 10% dilution, the FY30 market cap will be around $2.5b with a FY30 share price around $2.7. Discounting 10% we get a current fair price around $1.85, and a 5-year ROI of -5% pa.


Base case

  • My base case sits between the above bull and bear cases, with a FY30 revenue around $2.4b, 35% NPAT of around $830m, and a sustainable dividend around 5%.
  • Weighing equally across these bull, bear and base cases, I estimate a FY23 market cap around $6.4b, and a FY30 share price around $7.50. Discounting 10% pa I get a current fair price around $5.90 and a 5-year ROI of 19% pa. To achieve a required rate of return of 15% I get a buy price of $4.70 or less.
  • There are significant risks, but a bull case upside of achieving 4x outweighs the bear case risks of capital shrinking 50%. 
  • At the current price around $3.80, New Hope is a buy for me.


PhilO
Added a month ago

Thanks @DrPete. Some detailed modelling there. Shows there is a world where New Hope is barely profitable. For me the investment case rests on an assumption that we’re at a low point for coal prices. A 10% plus increase in the coal price from here, along with the planned production ramp up and possibly a higher dividend payout ratio if we enter a period where developmental projects cease, wouid see some pretty strong returns to shareholders. But yes. The assumption we’re at a low point for coal prices is the big one. And certainly open to debate.

18

thunderhead
Added a month ago

I opened a position in New Hope (my first ever direct exposure to a coal company) at $3.80 over the week too, though I have plenty of room to add still. Hopefully prices stay compelling for a while yet - there is certainly asymmetric upside optionality here.

13
Bear77
Added a month ago

Just interested @DrPete if you include a "thermal coal discount" in your valuation? What I mean by that is that regardless of the underlying ongoing demand for thermal coal, particularly from India and other countries who are going to try their hardest to bring their population's standard of living up using the most cost effective means available, regardless of other countries' views on the environmental impacts of coal-fired power stations, investing in unpopular commodities is often on the basis of a future positive re-rate of the company / sector by the market, and in the case of thermal coal, I don't think we're going to get a significant positive sentiment shift. I could be wrong, but I feel there's enough negative sentiment out there around thermal coal to cause a permanent discount in the share price of companies who derive the majority of their income from thermal coal, such as New Hope (NHC).

I'm not saying there's not money to be made from such companies. There probably is money to be made. However, I think traditional valuation methods might not work, or at the very least might need to be adjusted for companies that are likely to be viewed negatively by a significant percentage of market participants. My point is that it might well be prudent to expect there to be an ongoing "dirty coal" discount in the share price of companies like NHC, and adjust the valuation down accordingly.

Once we accept that hypothesis, I guess we then need to try to form a view as to whether that discount is likely to get larger or smaller over time.

18

PhilO
Added a month ago

@Bear77 I wonder where we are relatively in terms of sentiment around coal mining. I’m actually feeling it may have peaked a while ago. Around the time there were protests in the Sydney CBD. Perhaps Bitcoin and AI changed our view as much of the world requires more and more coal to power them.

I also think about the fact that, “dirty industries” can have really long tails. And in the end the weight of earnings matter more than anything else. For example, with all the negative sentiment around cigarettes in recent decades, Philip Morris (PM) has continued to make great returns for shareholders. Pretty remarkable when you think about it, especially if you count dividends.

e5501fc249301ba3a12482233a52c478f7324c.jpeg

16

Bear77
Added a month ago

That's a decent example @PhilO of a hated industry for sure, however Philip Morris did manage to pivot their business model into "quit smoking" and "smoke-free" products some years ago, so, for example, as of the second quarter of 2025 (which would be the June quarter for them), Philip Morris International's smoke-free products, such as heated tobacco and e-vapor, generated 41% of its total global net revenue. The company's goal is to have smoke-free products account for over two-thirds of its revenue by 2030. See here: https://www.pmi.com/our-progress/why-is-philip-morris-international-still-selling-cigarettes

I don't think thermal coal companies have that sort of optionality. They can move more into met coal instead of energy/thermal coal, but that is entirely dependent on the type of coal they have in the ground they own - mining companies can't pivot nearly so easily as a company like PM can.

That said, I understand your point about thermal-coal-pessimism peaking, perhaps already. My point though is that while the negativity towards thermal coal might wax and wane (get better or worse) over time, it's not going to completely evaporate - so there's always going to be a certain level of negative sentiment around a commodity where the use case does increase global warming and the associated increase in extreme weather events that flow from that, as well as the environmental harm to ecosystems - flora and fauna. That's just the science of it. The reality is that there's going to be a long tail, sure, but will a company like NHC ever be simply valued on its cashflow and cash returned to shareholders in the same way as a company that does not have that same level of negativity associated with it? I don't think so.

So I agree that there's money to be made in oversold companies much of the time, but I still don't think it's a good idea to value a thermal coal company in the same way that you value a non-thermal coal company that doesn't have that negative sentiment. There could still be significant value today in buying NHC at current prices; I'm just saying that if I was to invest in NHC (and I won't be, but if I was) - I would be demanding a greater discount to intrinsic value because I would not ever expect NHC to trade at intrinsic value in future years, and I am also aware that the "dirty coal" discount could increase - as well as decrease - but it will likely always be there.


18

Chagsy
Added a month ago

I own NHC and WHSP (as it has recently become!).

It’s a great discussion @Bear77 @DrPete @Clio

I have made the comparison to tobacco companies in previous posts and was rightly corrected by @Solvetheriddle that this is superficial at best

NHC remains primarily a Thermal coal company. Met coal is a minor component.

However, it has “cleaner” thermal coal than its peers. That is a relative term, and I’m not defending thermal coal at all. But it MAY have a small moat on the thermal coal market based on that. Currently, not so much, green agendas have definitely become less fashionable.

I agree with @Bear77 that it will always trade at a discount relative to other miners, there is unlikely to be a multiple re-rate

The reason I hold is the a) the projected energy needs of the developing world, and b) the number of recently commissioned coal fired energy plants. These have predictable lives, and the graphs are not going significantly down for demand for thermal coal in the near future. Coal mine production in Indo remains the biggest risk. If government policy swings heavily to this, I would exit. In 5 years things might change but I remain somewhat dubious of the predictions:

fb3ab9f97fa20a19b497fb121cbc51c6b038bf.png

So whilst significant capital gains are unlikely, total returns will probably remain robust just due to the cash returns to shareholders.

The big risk is that management decide to do something else with all the cash. This may not be a small risk.

26

DrPete
Added a month ago

Hi @Bear77. I agree with you that it's unwise to assume a significant upward sentiment trend. I think the PE effectively captures that sentiment. With my valuation, I've assumed an ongoing PE of 7 for each of my bull, bear and base cases. This is a fraction below the current level around 8. 7 is roughly the historical average over the last 10 years. I think there's a small trend that when the coal price and share price spikes, the PE falls a tad below, or conversely tends to be slightly above this average when coal price and share price is low.

16

JohnnyM
Added a month ago

Great discussion from all, thanks.

NHC is my largest investment but now my 4th largest holding. Ie I bought for dividend yield not growth and other holdings have overtaken it in size.

I note The Intelligent Investor is currently looking for questions for an upcoming Podcast where John Addis will grill Gaurav on NHC. Should be a cracker.. I’m sure a few SM members will be watching when that comes out.

I’m a huge fan of Gaurav’s.. never met the bloke but I have a Custom GPT which just tracks when Gaurav talks in the media. You could do much worse than just follow what Gaurav does.

Cheers

JM

17

PhilO
Added a month ago

Nice chart @Chagsy . The red supply line is interesting. I wonder how cost effectively that new supply will actually come on. With coal prices swinging around, a competitor would have to be confident they could stay profitable even at the low points in the cycle, especially if new infrastructure is needed to move it.

New Hope’s low-cost setup and flexible operations give them a good buffer. They can scale up or down without too much friction. Whitehaven perhaps shares some of those advantages but with more locked-in, less flexible fixed costs.

10

PhilO
Added a month ago

I was just looking at how dependent the Australian economy still is on coal exports; something I hadn’t really appreciated. Between Glencore, BHP, Whitehaven, Yancoal and a handful of others (including New Hope, which is relatively small in the scheme of things), coal remains Australia’s second largest export, generating close to $100 billion a year. Of that, thermal coal alone accounts for about $40 billion, roughly comparable to our entire defence budget. It’s easy to see why both state and federal governments tread carefully when it comes to imposing new constraints on the industry, which had been my main concern around policy risk. Perhaps the biggest risk is that state governments tax super profits like they did when Newcastle Futures were around $400 US per tonne, reducing the possible upside potential a little. And its obvious new mines are likely off the table given what New Hope had to go through to get its New Ackland expansion off the ground.

18

JohnnyM
Added a month ago

I just finished listening to TII's Deep Dive on New Hope Coal (NHC) and it’s very good. I asked Chatty to summarise it but try be as funny as me..

The deep dive is part investing wisdom, part stand-up comedy for anyone who’s ever thought a spreadsheet could predict the future.

The big takeaway? Never, ever build your investment case around a commodity price. Gaurav reckons that’s not investing — that’s fortune-telling with macros. He admits he used to do it himself: massive spreadsheets, four tabs, dozens of inputs, all beautifully wrong.

Instead, his focus these days is on businesses that can survive the cycle, not guess it. That’s why he loves New Hope — it’s cheap to run, well managed, and has a history of doing the smart thing when everyone else is losing their head. Remember when they sat on $2 billion in cash for six years before buying Bengalla? That patience alone deserves a medal (or at least a dividend).

And here’s the kicker — New Hope basically pays royalties to itself. Because its Queensland assets sit on freehold land bought before 1920, they actually own the coal in the ground. So under the QLD royalty system, instead of sending big cheques to the government like everyone else, they’re effectively cutting a cheque from one pocket to the other. Only in Australia could a miner dig up coal, sell it, and then pay themselves the tax bill.

The funniest part of the deep dive is where Gaurav compares mining royalty system to basically taxing retailers at Christmas — miners slog through years of dull Decembers, and the minute Santa shows up, Treasury takes the presents.

As for predicting coal prices? Forget it. Gaurav’s rule of thumb: “Anyone who claims to know where coal’s going next should be selling tickets at the circus, not running money.”

All up, it’s a great listen and a good reminder that in resources, it’s not about guessing the cycle — it’s about surviving it.

Cheers

JM & Chatty

19

PhilO
Added a month ago

I benefited from that discussion. I think II’s logic is more about predicting where coal prices are not likely to go rather than where they’re going. For instance if current share price makes sense at around today’s coal price and friction exists against the coal price going too much lower, along with the possibility (not certainty) it can go up a lot, we’re in a good place.

Regarding the tax on super profit, yes the retail example is a great one. Unfortunately I don’t think this is something that will be broadly understood by the public and by extension considered by politicians trying to win favour with voters who just want corporates to pay up. It’s almost more favourable for the coal price to remain within reasonable bounds than for it to shoot up and draw the attention it did at $400 USD a tonne.

11