Xero

Cyber Threats And Regulation Will Erode Value But Encourage Recovery

AnalystLowTarget

Not Invested

Community Contributor

Published

15 Jun 25

n/a

AnalystLowTarget's Fair Value

n/a

-33.2%

-2.8%

-33.2%

-2.8%

You can edit this narrative until Jun 15 10:17 PM. Then, changes will post as Updates.

Author's Valuation

AU$134.6111.7% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$134.61

11.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

18.12%

Software revenue growth rate

1.22%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.18%

Calculation

NZ$494.60m

Earnings '28

59.89x

PE Ratio '28

NZ$29.62b

Market Cap '28

NZ$29.62b

Market Cap '28

156.80m

No. shares '28

NZ$188.90

Share Price '28

NZ$188.90 Share Price '28

Discounted to 2025 @ 8.06% p.a.

NZ$149.70

Fair Value '25

NZ$149.70 Fair Value '25

Converted to AUD @ 0.8992 NZD/AUD Exchange Rate

AU$134.61

Fair Value '25