Capita

Public Sector Pipelines And Digital Transformation Will Redefine Service Delivery

AnalystConsensusTarget

Not Invested

Consensus Narrative from 4 Analysts

Published

24 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

UK£4.32

46.6% undervalued

15 Aug

UK£2.31

-13.8%

-8.9%

Author's Valuation

UK£4.3

46.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25

AnalystConsensusTarget Fair Value

UK£4.3

46.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.72%

Professional Services revenue growth rate

0.23%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

12.94%

Calculation

UK£100.27m

Earnings '28

7.25x

PE Ratio '28

UK£727.29m

Market Cap '28

UK£727.29m

Market Cap '28

116.94m

No. shares '28

UK£6.22

Share Price '28

UK£6.22 Share Price '28

Discounted to 2025 @ 12.94% p.a.

UK£4.32

Fair Value '25