Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Consumer Services
/
Viva Leisure
VVA
Viva Leisure
Urban Wellness And Digital Platforms Will Power Multisite Expansion
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
27 Jul 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
AU$3.00
54.3% undervalued
intrinsic discount
09 Aug
AU$1.37
Loading
1Y
1.3%
7D
6.2%
Author's Valuation
AU$3.0
54.3% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
AU$3.0
54.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-12m
305m
2015
2017
2019
2021
2023
2025
2027
2028
Revenue AU$304.8m
Earnings AU$18.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
13.99%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.53%
Calculation
AU$18.30m
Earnings '28
x
21.83x
PE Ratio '28
=
AU$399.55m
Market Cap '28
AU$399.55m
Market Cap '28
/
98.08m
No. shares '28
=
AU$4.07
Share Price '28
AU$4.07
Share Price '28
Discounted to 2025 @ 11.53% p.a.
=
AU$2.94
Fair Value '25