Helloworld Travel

Traditional Models Will Falter Under Accelerating Digital Disruption

AnalystLowTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

31 Aug 25

AnalystLowTarget's Fair Value

AU$1.79

3.9% undervalued

04 Sep

AU$1.72

-8.0%

-9.5%

-8.0%

-9.5%

Edit anytime before Aug 31 10:35 PM. Then post Updates to your followers.

Author's Valuation

AU$1.8

3.9% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$1.8

3.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.99%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.18%

Calculation

AU$30.10m

Earnings '28

12.74x

PE Ratio '28

AU$383.41m

Market Cap '28

AU$383.41m

Market Cap '28

164.86m

No. shares '28

AU$2.33

Share Price '28

AU$2.33 Share Price '28

Discounted to 2025 @ 9.31% p.a.

AU$1.78

Fair Value '25