NinjaOne's Acquisition Will Strengthen Future Financial Stability

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

25 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

AU$5.47

7.5% overvalued

29 May

AU$5.88

1Y

110.8%

7D

0%

Loading

1Y

110.8%

7D

0%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

AU$5.477.5% overvalued

AnalystConsensusTarget Fair Value

Shared on01 May 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on23 Apr 25
Fair value Increased 1.30%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25
Fair value Decreased 8.47%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

AU$5.47

7.5% overvalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

18.32%

Software revenue growth rate

1.49%

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

7.82%

Calculation

AU$7.92m

Earnings '28

x

61.61x

PE Ratio '28

=

AU$487.85m

Market Cap '28

AU$487.85m

Market Cap '28

/

71.47m

No. shares '28

=

AU$6.83

Share Price '28

AU$6.83 Share Price '28

Discounted to 2025 @ 7.64% p.a.

=

AU$5.47

Fair Value '25