Thermal Management And Facilities Will Expand Aerospace And EV Markets

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

23 Feb 25

Updated

01 May 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-11.5%

7D

-3.6%

Loading

1Y

-11.5%

7D

-3.6%

You can edit this narrative until May 12 5:58 AM. Then, changes will post as Updates.

Author's Valuation

AU$8.212.4% overvalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Decreased 0.78%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 1.08%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 1.13%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

AU$8.21

2.4% overvalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

13.79%

Auto Components revenue growth rate

0.24%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

8.05%

Calculation

AU$30.87m

Earnings '28

x

33.00x

PE Ratio '28

=

AU$1.02b

Market Cap '28

AU$1.02b

Market Cap '28

/

100.56m

No. shares '28

=

AU$10.13

Share Price '28

AU$10.13 Share Price '28

Discounted to 2025 @ 7.47% p.a.

=

AU$8.16

Fair Value '25