PWR Holdings

Cooling the Champions: The Aussie Tech Behind F1's Victories

tripledub

Not Invested

Community Contributor

Published

05 Sep 25

tripledub's Fair Value

AU$12.40

34.6% undervalued

08 Sep

AU$8.11

-10.9%

-3.8%

-10.9%

-3.8%

You can edit this narrative until Sep 6 10:15 PM. Then, changes will post as Updates.

Author's Valuation

AU$12.4

34.6% undervalued

tripledub's Fair Value

Narrative

Updates0

tripledub'sFair Value

AU$12.4

34.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.79%

Auto Components revenue growth rate

0.26%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.52%

Calculation

AU$55.03m

Earnings '30

32.50x

PE Ratio '30

AU$1.79b

Market Cap '30

AU$1.79b

Market Cap '30

100.56m

No. shares '30

AU$17.78

Share Price '30

AU$17.78 Share Price '30

Discounted to 2025 @ 7.48% p.a.

AU$12.40

Fair Value '25