Close the Loop

Global ITAD And Packaging Expansion Will Deliver Future Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

31 Aug 25

Updated

31 Aug 25

AnalystConsensusTarget's Fair Value

AU$0.10

71.0% undervalued

31 Aug

AU$0.029

-86.8%

-3.3%

-86.8%

-3.3%

Edit anytime before Aug 31 8:15 PM. Then post Updates to your followers.

Author's Valuation

AU$0.1

71.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

AU$0.1

71.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.50%

Commercial Services revenue growth rate

0.23%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.53%

Calculation

AU$11.17m

Earnings '28

6.60x

PE Ratio '28

AU$73.67m

Market Cap '28

AU$73.67m

Market Cap '28

531.85m

No. shares '28

AU$0.14

Share Price '28

AU$0.14 Share Price '28

Discounted to 2025 @ 11.53% p.a.

AU$0.10

Fair Value '25