Molten Ventures

AI And Cloud Trends Will Expand Market Opportunities

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

26 Aug 25

Updated

26 Aug 25

AnalystConsensusTarget's Fair Value

UK£5.57

36.1% undervalued

26 Aug

UK£3.56

-14.0%

-1.4%

-14.0%

-1.4%

Author's Valuation

UK£5.6

36.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

UK£5.6

36.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

32.41%

Capital Markets revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.73%

Calculation

UK£78.75m

Earnings '28

15.27x

PE Ratio '28

UK£1.20b

Market Cap '28

UK£1.20b

Market Cap '28

163.93m

No. shares '28

UK£7.33

Share Price '28

UK£7.33 Share Price '28

Discounted to 2025 @ 8.70% p.a.

UK£5.71

Fair Value '25