Terminal Expansions And Global Growth Will Fuel Future Success

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 21 Analysts

Published

07 Nov 24

Updated

31 Jul 25

AnalystConsensusTarget's Fair Value

€23.52

2.7% overvalued

31 Jul

€24.16

Loading

1Y

45.1%

7D

2.2%

Author's Valuation

€23.5

2.7% overvalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 7.37%

Shared on23 Apr 25
Fair value Increased 0.046%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 0.046%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Decreased 0.45%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 1.76%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Increased 0.19%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Decreased 6.16%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

€23.5

2.7% overvalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

3.71%

Infrastructure revenue growth rate

0.29%

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

9.27%

Calculation

€2.31b

Earnings '28

x

20.05x

PE Ratio '28

=

€46.28b

Market Cap '28

€46.28b

Market Cap '28

/

1.50b

No. shares '28

=

€30.85

Share Price '28

€30.85 Share Price '28

Discounted to 2025 @ 9.46% p.a.

=

€23.52

Fair Value '25