Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Media
/
GTN
GTN
GTN
Digital Transformation And Urbanization Will Redefine Local Advertising
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
02 Aug 25
Updated
02 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
AU$0.74
48.6% undervalued
intrinsic discount
02 Aug
AU$0.38
Loading
1Y
-1.3%
7D
-33.3%
Author's Valuation
AU$0.7
48.6% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
AU$0.7
48.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-18m
218m
2015
2017
2019
2021
2023
2025
2027
2028
Revenue AU$218.3m
Earnings AU$20.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.72%
Media revenue growth rate
0.14%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.58%
Calculation
AU$20.84m
Earnings '28
x
7.51x
PE Ratio '28
=
AU$156.53m
Market Cap '28
AU$156.53m
Market Cap '28
/
178.74m
No. shares '28
=
AU$0.88
Share Price '28
AU$0.88
Share Price '28
Discounted to 2025 @ 6.52% p.a.
=
AU$0.72
Fair Value '25