Audinate Group

Elevated Costs And Intense Rivalry Will Drain Value

AnalystLowTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

11 Jul 25

Updated

21 Aug 25

AnalystLowTarget's Fair Value

AU$4.30

14.4% overvalued

21 Aug

AU$4.92

-50.8%

-18.9%

Author's Valuation

AU$4.3

14.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$4.3

14.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.97%

Electronic Equipment and Components revenue growth rate

0.39%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.65%

Calculation

AU$7.42m

Earnings '28

60.72x

PE Ratio '28

AU$450.67m

Market Cap '28

AU$450.67m

Market Cap '28

83.43m

No. shares '28

AU$5.40

Share Price '28

AU$5.40 Share Price '28

Discounted to 2025 @ 7.66% p.a.

AU$4.33

Fair Value '25