Quilter

Shifting Market Dynamics And Tech Gaps Will Undermine Future Revenue

AnalystLowTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

15 Jul 25

Updated

24 Jul 25

AnalystLowTarget's Fair Value

UK£1.20

35.7% overvalued

24 Jul

UK£1.63

13.4%

-0.2%

Author's Valuation

UK£1.2

35.7% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

UK£1.2

35.7% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-64.89%

Capital Markets revenue growth rate

0.29%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.57%

Calculation

UK£123.56m

Earnings '28

16.76x

PE Ratio '28

UK£2.07b

Market Cap '28

UK£2.07b

Market Cap '28

1.35b

No. shares '28

UK£1.53

Share Price '28

UK£1.53 Share Price '28

Discounted to 2025 @ 8.41% p.a.

UK£1.20

Fair Value '25