Navigator Global Investments

Secular Trends Will Fuel Alternative Investments Despite Regulatory Risks

AnalystHighTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

19 Jul 25

Updated

21 Aug 25

AnalystHighTarget's Fair Value

AU$3.20

32.2% undervalued

21 Aug

AU$2.17

26.2%

5.9%

Author's Valuation

AU$3.2

32.2% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

AU$3.2

32.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.67%

Capital Markets revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.64%

Calculation

US$95.72m

Earnings '28

13.17x

PE Ratio '28

US$1.26b

Market Cap '28

US$1.26b

Market Cap '28

490.08m

No. shares '28

US$2.57

Share Price '28

US$2.57 Share Price '28

Discounted to 2025 @ 7.71% p.a.

US$2.06

Fair Value '25

US$2.06 Fair Value '25

Converted to AUD @ 1.5546 USD/AUD Exchange Rate

AU$3.20

Fair Value '25