Xero

Cloud And AI Will Transform SME Workflows Worldwide

AnalystHighTarget

Not Invested

Community Contributor

Published

12 Jun 25

Views

n/a

AnalystHighTarget's Fair Value

n/a

-35.0%

-5.1%

-35.0%

-5.1%

You can edit this narrative until Jun 12 9:14 PM. Then, changes will post as Updates.

Author's Valuation

AU$240.3653.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

AU$240.36

53.7% undervalued

Future estimation in

Growth 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

8.16%

Calculation

NZ$849.20m

Earnings '28

62.28x

PE Ratio '28

NZ$52.89b

Market Cap '28

NZ$52.89b

Market Cap '28

156.80m

No. shares '28

NZ$337.31

Share Price '28

NZ$337.31 Share Price '28

Discounted to 2025 @ 8.06% p.a.

NZ$267.32

Fair Value '25

NZ$267.32 Fair Value '25

Converted to AUD @ 0.8992 NZD/AUD Exchange Rate

AU$240.38

Fair Value '25