Navigator Global Investments

Fee Pressures Will Test Alternatives While Modest Gains Will Emerge

AnalystLowTarget

Not Invested

Community Contributor

Published

21 Jul 25

AnalystLowTarget's Fair Value

AU$2.39

10.5% undervalued

21 Aug

AU$2.14

21.2%

-1.4%

21.2%

-1.4%

You can edit this narrative until Jul 21 10:06 PM. Then, changes will post as Updates.

Author's Valuation

AU$2.3910.5% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$2.39

10.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.53%

Capital Markets revenue growth rate

0.34%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.71%

Calculation

US$95.72m

Earnings '28

9.83x

PE Ratio '28

US$941.33m

Market Cap '28

US$941.33m

Market Cap '28

490.08m

No. shares '28

US$1.92

Share Price '28

US$1.92 Share Price '28

Discounted to 2025 @ 7.71% p.a.

US$1.54

Fair Value '25

US$1.54 Fair Value '25

Converted to AUD @ 1.5546 USD/AUD Exchange Rate

AU$2.39

Fair Value '25