Ricardo

Agreed Take-over at £4.30 / share

Phil_stunell

Not Invested

Community Contributor

Published

12 Jun 25

Updated

12 Jun 25

Phil_stunell's Fair Value

UK£8.03

47.6% undervalued

12 Jun

UK£4.21

-17.1%

-0.5%

Author's Valuation

UK£8.0

47.6% undervalued

Phil_stunell's Fair Value

Narrative

Updates0

Phil_stunell'sFair Value

UK£8.0

47.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.14%

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

8.27%

Calculation

UK£36.91m

Earnings '30

20.03x

PE Ratio '30

UK£739.11m

Market Cap '30

UK£739.11m

Market Cap '30

62.14m

No. shares '30

UK£11.90

Share Price '30

UK£11.90 Share Price '30

Discounted to 2025 @ 8.16% p.a.

UK£8.04

Fair Value '25