Dicker Data

AI And Cybersecurity Expansion In Australia Will Transform Digital Markets

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

16 Mar 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

20.1%

-1.5%

20.1%

-1.5%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

AU$10.523.3% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates7

Shared on 01 May 25

Fair value Decreased 0.78%

Shared on 24 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 3.01%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

AU$10.52

3.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.78%

Electronic Equipment and Components revenue growth rate

0.47%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.46%

Calculation

AU$106.89m

Earnings '28

22.51x

PE Ratio '28

AU$2.41b

Market Cap '28

AU$2.41b

Market Cap '28

181.25m

No. shares '28

AU$13.27

Share Price '28

AU$13.27 Share Price '28

Discounted to 2025 @ 8.12% p.a.

AU$10.50

Fair Value '25