EN DE

Evolution Mining Ltd (EVN) Fair Value & Analysis

Basic Materials · AU · Market cap A$21.4B (≈ $15.4B) · ISIN AU000000EVN4

What is Evolution Mining Ltd really worth?

EM Evolution Mining Ltd EVN · AU
PriceA$15.11
Fair ValueA$7.75
Upside−48.7%
Quality64/100

A solid business, but trading 95% above our fair value of A$7.75.

Watch Evolution Mining Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 26.0% net margin
Low debt · generates free cash flow
Ranks above peers (10/15)
Wide moat 83/100

Risks

!Expensive Growth (revenue 5y +17.5 %/yr)

For context

·2.18% dividend yield
Evidence: High Range A$5.38 – A$14.01

Fair value as of: Aug 30, 2026

From 26 valuation models · updated 6 days ago

Share price +31.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (A$14.01). The favourable scenario is already priced in.
  • The model range is unusually wide (A$5.38 to A$14.01). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

A$17.47 A$1.69 Fair Value A$7.75 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 30, 2026.

How to read this chart

60‑month range A$1.69 – A$17.47 · fair‑value band A$5.38 – A$14.01 · the A$15.11 price screens above the A$7.75 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 30, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Evolution Mining Ltd (EVN) currently trades at A$15.11, while our model-based Fair Value estimate is A$7.75, implying the stock looks roughly 95.0% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Basic Materials sector. Bull case: the Growth Earnings group reads highest at a median of A$19.64 per share, and 5 of the 26 models we run sit above the A$15.11 price. Bear case: the Dividend Discount group reads lowest at A$1.28, and 21 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Evolution Mining Ltd generated revenue of A$5.1B at a net margin of 26.0%. Revenue grew 37.5% year over year. It earns a return on equity of 26.4%. Net debt stands at A$1.0B. Fundamentals as of Aug 30, 2026

Our scenario range runs from A$5.38 (bear case) to A$14.01 (bull case); at A$15.11, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 14% below its 52-week high and 123% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −12% fair-value upside, at −49%, EVN screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 12 months have passed since. In that time the company retained roughly A$0.3300 per share, which is 4.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
EPV best evidence A$4.73 A$5.60 A$6.35 74
FCF DCF A$6.07 A$9.83 A$21.79 72
Growth DCF A$5.68 A$11.75 A$21.69 72
All 26 models by family
DCF Models
FCF DCF A$6.07 A$9.83 A$21.79 72
Owner Earnings A$3.57 A$8.74 A$19.58 67
5Y Revenue Exit A$3.14 A$5.32 A$9.84 67
5Y EBITDA Exit A$7.55 A$14.23 A$27.36 69
5Y P/E Exit A$5.71 A$13.26 A$23.54 65
10Y Revenue Exit A$3.95 A$8.18 A$10.53 64
10Y EBITDA Exit A$7.27 A$17.67 A$36.08 61
10Y P/E Exit A$5.93 A$13.71 A$26.47 58
Earnings-Based
Graham-Dodd A$3.10 A$21.62 A$30.35 61
Lynch FV A$11.17 A$15.96 A$20.75 59
PEG = 1.0 A$11.17 A$15.96 A$20.75 55
EPV best evidence A$4.73 A$5.60 A$6.35 74
Dividend Discount
Gordon GGM A$0.7300 A$1.51 A$2.40 64
DDM Multi-Stage A$0.7300 A$1.28 A$1.59 64
Multiples
P/E Multiple A$5.81 A$7.75 A$9.69 63
P/S Multiple A$2.41 A$3.21 A$4.02 58
P/B Multiple A$5.49 A$7.32 A$9.15 55
EV/EBIT A$7.07 A$9.58 A$12.10 66
EV/EBITDA A$7.77 A$10.52 A$13.27 67
EV/Revenue A$1.78 A$2.74 A$3.70 53
Asset-Based
NCAV (Graham) A$1.22 A$1.64 A$2.44 54
Growth DCF
Growth DCF A$5.68 A$11.75 A$21.69 72
Rev-Margin DCF A$3.49 A$6.16 A$11.79 67
Economic Profit
Residual Income A$3.07 A$4.21 A$19.32 61
ROIC Compounder A$6.70 A$10.71 A$13.40 69
Growth Earnings
Growth-Adj P/E A$13.74 A$19.64 A$25.53 65

Widest divergence: Growth Earnings (A$19.64) versus Dividend Discount (A$1.28). Highest evidence: EPV (74).

Notify me when EVN reaches fair value

Put EVN on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 22.9
P/S ratio 4.87 P/E × margin
EPS (TTM) A$0.6600 price ÷ EPS = P/E 22.9
Dividend yield 2.2% payout 50.0%
Net margin 21.3% FY2025
Return on equity 26.4% TTM
More key figures
Profitability
Return on assets (EBIT) 10.0% avg 5y
Operating margin 42.8% TTM
Growth
Revenue (TTM) A$5.1B TTM
Revenue growth (YoY) +37.5% 3y avg +28.2%
EPS growth (YoY) +107%
Balance sheet & cash flow
Free cash flow A$790M FY2025
Net debt A$1.0B FY2025 · ≈ 1.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 30, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 63 · Market factors (momentum, volatility) 56

Profitability 55
Margins and returns on capital today
Quality Growth 98
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 19
Disciplined investing over empire-building
Low Volatility 12
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 89
Distance to the 52-week high (market factor)
Net Issuance 48
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Evolution Mining Limited engages in the exploration, mine development and operation, and sale of gold and gold-copper concentrates in Australia and Canada. It also explores for copper and silver deposits. The company was formerly known as Catalpa Resources Limited and changed its name to Evolution Mining Limited in November 2011.

Full company description

Evolution Mining Limited engages in the exploration, mine development and operation, and sale of gold and gold-copper concentrates in Australia and Canada. It also explores for copper and silver deposits. The company was formerly known as Catalpa Resources Limited and changed its name to Evolution Mining Limited in November 2011. Evolution Mining Limited was incorporated in 1998 and is based in Sydney, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Evolution Mining Ltd reported revenue of A$4.4B in FY2025 versus A$1.9B in FY2021, a compound +23.6%/yr. Reported net income was A$926M in FY2025, compounding +28.0%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
A$4.4B
Latest YoY
+35.3%
Avg. revenue growth/yr (3Y) 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.
+28.2%
Avg. revenue growth/yr (5Y) 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.
+17.5%
Avg. revenue growth/yr (23Y) 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.
+77.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+23.6% (21.4 + 2.2)
Revenue +23.6%/yr
FY21 A$1.9B
FY22 A$2.1B
FY23 A$2.2B
FY24 A$3.2B
FY25 A$4.4B
Net income +28.0%/yr
FY21 A$345M
FY22 A$323M
FY23 A$164M
FY24 A$422M
FY25 A$926M
Character of growth · EPS growth decomposed (2014-2025) +14.4 % p.a.
Revenue per share +11.0 %

of which total revenue +18.5 % · buybacks/dilution −6.4 %

EBIT margin +7.3 %
Tax rate −3.5 %
Residual (interest, one-offs) −0.3 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

EVN screens 95% overvalued. Compare with Newmont Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Evolution Mining Ltd Fair Value". https://www.fairvalue-calculator.com/stock/EVN

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Gold · 245 stocks

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.

Quality Score 64 · Top 25%
Fair Value upside −49% · Below median
Return on equity (TTM) 26% · Top 25%
Return on assets 13% · Above median
Net margin (TTM) 26% · Above median
Operating margin (TTM) 43% · Above median
Revenue growth 38% · Above median
Dividend yield (TTM) 2.2% · Above median
Debt / equity 0.35× · Higher than 75% of peers

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 22.9× · Pricier than 75% of peers
P/B 3.11× · Pricier than median
P/S (TTM) 3.02× · Cheaper than median
P/FCF 19.5× · Pricier than median
EV/EBITDA 5.3× · Cheaper than median
PEG 0.42× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 100
PAST100 · sector 2
HEALTH83 · sector 98
DIVIDEND44 · sector 20

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Aug 30, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $128.00 $112.82 −12%
Zijin Mining Group 601899 ¥32.21 ¥39.42 +22%
Agnico Eagle Mines Limited AEM C$268.76 C$213.40 −21%
Barrick Mining Corporation B $41.23 $50.66 +23%
Franco-Nevada Corporation FNV $271.31 $96.63 −64%
Wheaton Precious Metals Corp WPM C$201.40 C$56.05 −72%
AngloGold Ashanti plc AU $97.92 $88.63 −9%
Kinross Gold Corporation KGC $32.51 $34.62 +6%
Royal Gold, Inc RGLD $262.85 $93.56 −64%
Northern Star Resources Limited NST A$23.19 A$15.98 −31%

Compare Evolution Mining Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Evolution Mining Ltd (EVN) overvalued or undervalued?
As of Aug 30, 2026, our model estimates a fair value of A$7.75 versus a price of A$15.11, about −49% upside (overvalued).
What is the fair value of EVN?
Our model-based fair value for Evolution Mining Ltd is A$7.75 (as of Aug 30, 2026), built from audited fundamentals. The current price: A$15.11.
What is the quality score of EVN?
Evolution Mining Ltd has a Quality Score of 64/100. 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 revenue of Evolution Mining Ltd (EVN)?
Evolution Mining Ltd reported trailing-twelve-month revenue of about A$5.1B (latest available figure, as of Aug 30, 2026).
What is the net profit margin of EVN?
The net profit margin of Evolution Mining Ltd is about 26.0%, meaning it keeps roughly 26.0% of revenue as net income. Based on the latest reported figures.
Does Evolution Mining Ltd pay a dividend?
Evolution Mining Ltd currently shows a dividend yield of about 2.18% relative to its recent price (as of Aug 30, 2026).
Free · no account needed

Watch Evolution Mining Ltd in the live analysis

One click puts Evolution Mining Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.