Major Metro Contracts And Digital Rollout Will Broaden Network Scale

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

25 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

AU$1.88

14.1% undervalued

04 Sep

AU$1.61

1Y

23.8%

7D

-4.2%

Loading

1Y

23.8%

7D

-4.2%

Edit anytime before May 12 6:01 AM. Then post Updates to your followers.

Author's Valuation

AU$1.9

14.1% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 10%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 0.58%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Decreased 0.58%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Decreased 4.44%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25
Fair value Increased 2.53%

AnalystConsensusTarget Fair Value

AU$1.9

14.1% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

4.75%

Media revenue growth rate

0.12%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

7.87%

Calculation

AU$67.12m

Earnings '28

x

18.87x

PE Ratio '28

=

AU$1.27b

Market Cap '28

AU$1.27b

Market Cap '28

/

538.78m

No. shares '28

=

AU$2.35

Share Price '28

AU$2.35 Share Price '28

Discounted to 2025 @ 7.88% p.a.

=

AU$1.87

Fair Value '25