Xero

Xero will multiply its profitability with a 25% net profit margin

KiwiInvest

Not Invested

Community Contributor

Published

02 Feb 25

KiwiInvest's Fair Value

AU$398.60

60.1% undervalued

02 Feb

AU$158.89

11.5%

-2.9%

11.5%

-2.9%

Edit anytime before May 14 2:39 AM. Then post Updates to your followers.

Author's Valuation

AU$398.6

60.1% undervalued

KiwiInvest's Fair Value

Narrative

Updates0

KiwiInvest'sFair Value

AU$398.6

60.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.85%

Software revenue growth rate

1.42%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.04%

Calculation

NZ$1.19b

Earnings '30

80.00x

PE Ratio '30

NZ$95.06b

Market Cap '30

NZ$95.06b

Market Cap '30

153.70m

No. shares '30

NZ$618.46

Share Price '30

NZ$618.46 Share Price '30

Discounted to 2025 @ 7.01% p.a.

NZ$440.74

Fair Value '25

NZ$440.74 Fair Value '25

Converted to AUD @ 0.9072 NZD/AUD Exchange Rate

AU$399.84

Fair Value '25