Recurring Service Models And Microsoft Partnerships Will Secure IT Transformation

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Feb 25

Updated

04 Sep 25

Views

156

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

21.6%

7D

-2.5%

Loading

1Y

21.6%

7D

-2.5%

You can edit this narrative until Sep 5 10:31 AM. Then, changes will post as Updates.

Author's Valuation

AU$8.851.9% overvalued

AnalystConsensusTarget Fair Value

Shared on 04 Sep 25

Data#3’s key valuation metrics, including the discount rate and future P/E, remained effectively unchanged, resulting in the consensus analyst price target holding steady at A$8.85. What's in the News Data#3 Limited declared a fully franked dividend of AUD 0.15 per security for the six months ended June 30, 2025, payable on September 30, 2025.

Shared on 01 May 25

Fair value Increased 5.64%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 1.58%

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

Fair value Decreased 2.14%

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 Increased 0.34%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

AU$8.85

1.9% overvalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

23.17%

IT revenue growth rate

0.49%

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

8.50%

Calculation

AU$62.81m

Earnings '28

x

27.54x

PE Ratio '28

=

AU$1.73b

Market Cap '28

AU$1.73b

Market Cap '28

/

154.98m

No. shares '28

=

AU$11.16

Share Price '28

AU$11.16 Share Price '28

Discounted to 2025 @ 8.26% p.a.

=

AU$8.80

Fair Value '25