Future

Affiliate And Digital Shifts Will Unlock Long-Term Secular Upside

AnalystHighTarget

Not Invested

Community Contributor

Published

12 Jul 25

AnalystHighTarget's Fair Value

UK£18.75

64.7% undervalued

10 Sep

UK£6.63

-33.3%

-9.3%

-33.3%

-9.3%

You can edit this narrative until Jul 12 9:25 PM. Then, changes will post as Updates.

Author's Valuation

UK£18.75

64.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

UK£18.75

64.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.04%

Media revenue growth rate

0.10%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.69%

Calculation

UK£123.02m

Earnings '28

18.75x

PE Ratio '28

UK£2.31b

Market Cap '28

UK£2.31b

Market Cap '28

98.69m

No. shares '28

UK£23.37

Share Price '28

UK£23.37 Share Price '28

Discounted to 2025 @ 7.62% p.a.

UK£18.75

Fair Value '25