Global Dominion Access

Global Decarbonization And Digital Automation Will Open International Markets

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

17.6%

-0.6%

17.6%

-0.6%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

€5.8143.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates4

Shared on 01 May 25

Fair value Decreased 3.36%

Shared on 23 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

Fair value Increased 4.20%

AnalystConsensusTarget has increased revenue growth from 2.2% to 3.0% and decreased shares outstanding growth rate from 0.0% to 0.0%.

AnalystConsensusTarget Fair Value

€5.81

43.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.34%

IT revenue growth rate

0.50%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

15.13%

Calculation

€67.39m

Earnings '28

19.52x

PE Ratio '28

€1.32b

Market Cap '28

€1.32b

Market Cap '28

149.97m

No. shares '28

€8.77

Share Price '28

€8.77 Share Price '28

Discounted to 2025 @ 14.98% p.a.

€5.77

Fair Value '25