Cerillion

Investing In Digital Customer Experience Will Attract More Global Telcos

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

24 Jan 25

Updated

01 May 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

-34.8%

-3.5%

-34.8%

-3.5%

You can edit this narrative until May 12 5:54 AM. Then, changes will post as Updates.

Author's Valuation

UK£20.9940.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Increased 12%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 3.16%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 1.88%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 6.35%

AnalystConsensusTarget has decreased revenue growth from 14.5% to 11.1% and decreased shares outstanding growth rate from 0.0% to 0.0%.

AnalystConsensusTarget Fair Value

UK£20.99

40.7% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

10.77%

Software revenue growth rate

1.22%

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£21.02m

Earnings '28

37.13x

PE Ratio '28

UK£780.64m

Market Cap '28

UK£780.64m

Market Cap '28

29.70m

No. shares '28

UK£26.29

Share Price '28

UK£26.29 Share Price '28

Discounted to 2025 @ 8.64% p.a.

UK£20.50

Fair Value '25