Noumi

Plant Based And Dairy Alternatives Will Expand In Asia-Pacific Markets

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

31 Aug 25

AnalystConsensusTarget's Fair Value

AU$0.17

20.0% undervalued

04 Sep

AU$0.14

7.7%

-3.4%

7.7%

-3.4%

You can edit this narrative until Aug 31 8:11 PM. Then, changes will post as Updates.

Author's Valuation

AU$0.17

20.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

AU$0.17

20.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.75%

Food revenue growth rate

0.49%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.53%

Calculation

AU$35.40m

Earnings '28

1.90x

PE Ratio '28

AU$67.25m

Market Cap '28

AU$67.25m

Market Cap '28

277.11m

No. shares '28

AU$0.24

Share Price '28

AU$0.24 Share Price '28

Discounted to 2025 @ 11.53% p.a.

AU$0.17

Fair Value '25