Rising Costs At Thredbo And Digital Shift Will Impair Margins

AnalystLowTarget

Not Invested

Community Contributor

Published

10 Jul 25

AnalystLowTarget's Fair Value

AU$12.80

3.4% overvalued

20 Aug

AU$13.23

21.6%

-1.9%

21.6%

-1.9%

You can edit this narrative until Jul 10 10:28 PM. Then, changes will post as Updates.

Author's Valuation

AU$12.83.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$12.8

3.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.08%

Entertainment revenue growth rate

0.45%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.96%

Calculation

AU$94.78m

Earnings '28

28.90x

PE Ratio '28

AU$2.74b

Market Cap '28

AU$2.74b

Market Cap '28

162.52m

No. shares '28

AU$16.85

Share Price '28

AU$16.85 Share Price '28

Discounted to 2025 @ 9.72% p.a.

AU$12.76

Fair Value '25