Dropsuite

NinjaOne's Acquisition Will Strengthen Future Financial Stability

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

25 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

110.8%

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

Narrative

Updates8

Shared on 01 May 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 23 Apr 25

Fair value Increased 1.30%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 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.

Decrease

Increase

Current revenue growth rate

18.32%

Software revenue growth rate

1.23%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.82%

Calculation

AU$7.92m

Earnings '28

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