Xero

Cyber Threats And Regulation Will Erode Value But Encourage Recovery

AnalystLowTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

15 Jun 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

AU$137.41

21.4% overvalued

09 Aug

AU$166.81

18.6%

-6.7%

Author's Valuation

AU$137.4

21.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$137.4

21.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.82%

Software revenue growth rate

1.52%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.09%

Calculation

NZ$483.74m

Earnings '28

61.61x

PE Ratio '28

NZ$29.80b

Market Cap '28

NZ$29.80b

Market Cap '28

156.80m

No. shares '28

NZ$190.07

Share Price '28

NZ$190.07 Share Price '28

Discounted to 2025 @ 8.10% p.a.

NZ$150.47

Fair Value '25

NZ$150.47 Fair Value '25

Converted to AUD @ 0.9132 NZD/AUD Exchange Rate

AU$137.41

Fair Value '25