SHAPE Australia

Urban Densification And Green Building Will Drive Modular Success

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

21 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

AU$5.27

17.4% undervalued

04 Sep

AU$4.35

1Y

64.8%

7D

8.2%

Loading

1Y

64.8%

7D

8.2%

Edit anytime before May 12 6:03 AM. Then post Updates to your followers.

Author's Valuation

AU$5.3

17.4% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 48%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25
Fair value Decreased 17%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

AU$5.3

17.4% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

5.55%

Construction revenue growth rate

0.21%

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

7.79%

Calculation

AU$26.00m

Earnings '28

x

20.58x

PE Ratio '28

=

AU$535.11m

Market Cap '28

AU$535.11m

Market Cap '28

/

81.17m

No. shares '28

=

AU$6.59

Share Price '28

AU$6.59 Share Price '28

Discounted to 2025 @ 7.86% p.a.

=

AU$5.25

Fair Value '25