Perpetual

Capital Influx And Cost Savings Will Secure Future Flexibility

AnalystConsensusTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

27 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

AU$20.76

3.9% overvalued

15 Aug

AU$21.56

3.2%

-0.6%

Author's Valuation

AU$20.8

3.9% overvalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Increased 0.78%

AnalystConsensusTarget Fair Value

AU$20.8

3.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.51%

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

8.46%

Calculation

AU$141.81m

Earnings '28

21.88x

PE Ratio '28

AU$3.10b

Market Cap '28

AU$3.10b

Market Cap '28

117.61m

No. shares '28

AU$26.39

Share Price '28

AU$26.39 Share Price '28

Discounted to 2025 @ 8.51% p.a.

AU$20.65

Fair Value '25

Capital Influx And Cost Savings Will Secure Future Flexibility

Shared on01 May 25Fair value Increased 0.78%

Shared on01 May 25
Fair value Increased 0.78%