logo
NGI logo

NGI
Navigator Global Investments

Lighthouse Platform May Add Scale And Diversification In 2025, But Unpredictable Performance Fees Could Affect Earnings

AN
Consensus Narrative from 3 Analysts
Published
February 07 2025
Updated
March 19 2025
Share
WarrenAI's Fair Value
AU$2.66
30.0% undervalued intrinsic discount
19 Mar
AU$1.86
Loading
1Y
13.4%
7D
5.7%

Author's Valuation

AU$2.7

30.0% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • New product launches and diverse strategies are expected to drive revenue and earnings growth through higher net inflows and scale.
  • Strategic support and high-performing partnerships aim to sustain earnings growth and enhance asset management, with no fee compression impacting margins.
  • Heavy reliance on variable performance fees and uncertain cash distributions could destabilize revenue and margins amidst economic volatility and competitive pressures.

Catalysts

About Navigator Global Investments
    HFA Holdings Limited operates as a fund management company in Australia.
What are the underlying business or industry changes driving this perspective?
  • New product launches and an improving fundraising environment are expected to drive higher net inflows across Navigator's investment firms in 2025, positively impacting revenue growth.
  • The innovative Lighthouse platform, which continues to launch new strategies and partnerships, should add scale and diversification, potentially enhancing earnings.
  • Consistent management and performance fee income across multiple market cycles, with no fee compression, should sustain and potentially improve net margins.
  • The addition and integration of new high-performing Partner Firms are anticipated to provide diversification, scale, and increased earnings over time.
  • The strategic support and insights from a strategic shareholder like Blue Owl, along with existing strong performance of Partner Firms, are expected to support continued growth in assets under management, thereby enhancing revenue and earnings.

Navigator Global Investments Earnings and Revenue Growth

Navigator Global Investments Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Navigator Global Investments's revenue will grow by 16.5% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 101.6% today to 45.3% in 3 years time.
  • Analysts expect earnings to reach $88.3 million (and earnings per share of $0.16) by about March 2028, down from $125.1 million today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $71.2 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 11.6x on those 2028 earnings, up from 4.5x today. This future PE is lower than the current PE for the AU Capital Markets industry at 14.4x.
  • Analysts expect the number of shares outstanding to grow by 0.29% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.2%, as per the Simply Wall St company report.

Navigator Global Investments Future Earnings Per Share Growth

Navigator Global Investments Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The heavy reliance on performance fees and their variability could make earnings less predictable, potentially impacting the stability of revenue streams and net margins over time.
  • Timing of cash distributions from Partner Firms is uncertain, which can lead to variability in reported revenue and net profit, complicating financial planning and expectations management.
  • Increased competition for high-quality partner firms might drive up acquisition costs or reduce the availability of desirable investment targets, potentially affecting growth projections and margins.
  • Changing market conditions, such as economic volatility impacting investment strategies, could affect net inflows, asset under management (AUM), and ultimately revenue and earnings growth.
  • The company's ability to continue avoiding fee compression in management and performance fees is uncertain, potentially impacting long-term revenue growth and net margins if investors begin to push back on fees.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of A$2.657 for Navigator Global Investments based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of A$3.1, and the most bearish reporting a price target of just A$2.37.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $194.7 million, earnings will come to $88.3 million, and it would be trading on a PE ratio of 11.6x, assuming you use a discount rate of 7.2%.
  • Given the current share price of A$1.82, the analyst price target of A$2.66 is 31.5% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives