NTG Clarity Networks

Vision 2030 Will Expand Gulf Digital Markets

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Mar 25

Updated

19 Nov 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

25.2%

7D

26.3%

Loading

1Y

25.2%

7D

26.3%

You can edit this narrative until Nov 20 11:10 PM. Then, changes will post as Updates.

Author's Valuation

CA$3.2355.3% undervalued

AnalystConsensusTarget Fair Value

Shared on 19 Nov 25

Fair value Decreased 22%

NCI: Expanded Middle East Contracts Will Drive Revenue in 2025

Analysts have revised their price target for NTG Clarity Networks downward from $4.15 to $3.23, citing tempered expectations for revenue growth and profitability in their latest assessment. What's in the News Signed a three-year renewable frame agreement with a new government-affiliated IT customer in Saudi Arabia.

Shared on 01 May 25

Fair value Increased 43%

Shared on 23 Apr 25

Fair value Decreased 14%

AnalystConsensusTarget has increased shares outstanding growth rate from 0.1% to 0.1%.

Shared on 17 Apr 25

Fair value Decreased 22%

AnalystConsensusTarget has decreased revenue growth from 34.3% to 28.2%, decreased profit margin from 13.2% to 10.4% and increased future PE multiple from 13.7x to 15.4x.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 13%

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

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 Mar 25

Fair value Decreased 7.95%

AnalystConsensusTarget has increased revenue growth from 25.9% to 34.3%, increased profit margin from 11.8% to 13.2%, decreased future PE multiple from 17.9x to 13.6x and decreased shares outstanding growth rate from 0.1% to 0.1%.

AnalystConsensusTarget Fair Value

CA$3.23

55.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

18.06%

Software revenue growth rate

1.16%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

7.63%

Calculation

CA$15.88m

Earnings '28

x

17.02x

PE Ratio '28

=

CA$270.16m

Market Cap '28

CA$270.16m

Market Cap '28

/

67.12m

No. shares '28

=

CA$4.02

Share Price '28

CA$4.02 Share Price '28

Discounted to 2025 @ 7.67% p.a.

=

CA$3.22

Fair Value '25