PEXA Group

Scale out in the UK, Digital solutions — new mgmt.

notsilicon

Not Invested

Community Contributor

Published

05 Jun 25

Updated

05 Jun 25

notsilicon's Fair Value

AU$15.15

4.0% overvalued

05 Jun

AU$15.75

16.7%

0.1%

Author's Valuation

AU$15.2

4.0% overvalued

notsilicon's Fair Value

Narrative

Updates0

notsilicon'sFair Value

AU$15.2

4.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.75%

Real Estate revenue growth rate

0.37%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.01%

Calculation

AU$115.79m

Earnings '28

31.00x

PE Ratio '28

AU$3.59b

Market Cap '28

AU$3.59b

Market Cap '28

178.06m

No. shares '28

AU$20.16

Share Price '28

AU$20.16 Share Price '28

Discounted to 2025 @ 10.00% p.a.

AU$15.15

Fair Value '25