Zedcor

US Expansion And AI Monitoring Will Broaden Remote Security Footprint

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

24 Aug 25

Updated

24 Aug 25

AnalystConsensusTarget's Fair Value

CA$5.60

24.1% undervalued

24 Aug

CA$4.25

154.5%

0.7%

154.5%

0.7%

Author's Valuation

CA$5.6

24.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

CA$5.6

24.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

35.13%

Trade Distributors revenue growth rate

0.31%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.07%

Calculation

CA$35.22m

Earnings '28

27.04x

PE Ratio '28

CA$952.47m

Market Cap '28

CA$952.47m

Market Cap '28

138.55m

No. shares '28

CA$6.87

Share Price '28

CA$6.87 Share Price '28

Discounted to 2025 @ 7.07% p.a.

CA$5.60

Fair Value '25