DIRTT Environmental Solutions

Tariff Headwinds Will Subside As Operations Improve

AnalystConsensusTarget

Not Invested

Consensus Narrative from Analysts

Published

10 Aug 25

Updated

14 Aug 25

AnalystConsensusTarget's Fair Value

CA$1.20

36.5% undervalued

14 Aug

CA$0.76

4.1%

1.3%

Author's Valuation

CA$1.2

36.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

CA$1.2

36.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

7.23%

Building revenue growth rate

0.18%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.19%

Calculation

US$7.93m

Earnings '28

25.28x

PE Ratio '28

US$200.46m

Market Cap '28

US$200.46m

Market Cap '28

182.63m

No. shares '28

US$1.10

Share Price '28

US$1.10 Share Price '28

Discounted to 2025 @ 8.22% p.a.

US$0.87

Fair Value '25

US$0.87 Fair Value '25

Converted to CAD @ 1.3763 USD/CAD Exchange Rate

CA$1.20

Fair Value '25