Digital Modernization Will Secure Enterprise Cybersecurity And Public Stability

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

24 Feb 25

Updated

01 May 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

7.9%

7D

-0.5%

Loading

1Y

7.9%

7D

-0.5%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

DKK 12029.6% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Increased 5.07%

Shared on 23 Apr 25

Fair value Increased 0.13%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 0.061%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 0.088%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 3.48%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 0.054%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 0.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 Mar 25

Fair value Decreased 5.43%

AnalystConsensusTarget has increased revenue growth from 8.4% to 9.9%, increased profit margin from 7.2% to 8.2%, decreased future PE multiple from 19.0x to 16.2x and increased shares outstanding growth rate from 0.0% to 0.0%.

AnalystConsensusTarget Fair Value

DKK 120

29.6% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

6.82%

IT revenue growth rate

0.49%

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

8.51%

Calculation

€21.62m

Earnings '28

x

17.93x

PE Ratio '28

=

€387.67m

Market Cap '28

€387.67m

Market Cap '28

/

19.23m

No. shares '28

=

€20.16

Share Price '28

€20.16 Share Price '28

Discounted to 2025 @ 8.27% p.a.

=

€15.88

Fair Value '25

€15.88 Fair Value '25

Converted to DKK @ 7.4651 EUR/DKK Exchange Rate

=

DKK 118.55

Fair Value '25