Knights Group Holdings

Expanding Premium Client Base And Successful Acquisitions Will Strengthen Future Prospects

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

26 Jan 25

Updated

21 Aug 25

Views

50

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

64.1%

7D

7.9%

Loading

1Y

64.1%

7D

7.9%

You can edit this narrative until Aug 21 11:05 AM. Then, changes will post as Updates.

Author's Valuation

UK£1.9210.5% undervalued

AnalystConsensusTarget Fair Value

Shared on 21 Aug 25

With both the discount rate and future P/E holding steady, there is no material change in Knights Group Holdings’ outlook, resulting in the consensus analyst price target remaining unchanged at £1.92. Valuation Changes Summary of Valuation Changes for Knights Group Holdings The Consensus Analyst Price Target remained effectively unchanged, at £1.92.

Shared on 12 May 25

Fair value Increased 8.29%

Shared on 07 May 25

Fair value Increased 1.72%

AnalystConsensusTarget has increased revenue growth from 11.1% to 12.9% and decreased profit margin from 8.3% to 7.4%.

Shared on 06 May 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 01 May 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

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

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

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 12 Mar 25

Fair value Decreased 4.66%

AnalystConsensusTarget has increased revenue growth from 7.8% to 11.1%.

AnalystConsensusTarget Fair Value

UK£1.92

10.5% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

9.87%

Professional Services revenue growth rate

0.22%

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

9.06%

Calculation

UK£16.08m

Earnings '28

x

12.89x

PE Ratio '28

=

UK£207.27m

Market Cap '28

UK£207.27m

Market Cap '28

/

85.93m

No. shares '28

=

UK£2.41

Share Price '28

UK£2.41 Share Price '28

Discounted to 2025 @ 8.36% p.a.

=

UK£1.90

Fair Value '25