Investments In Identity And Location Segments Will Drive Future Upsell Opportunities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

19 Mar 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

UK£3.72

37.8% undervalued

04 Sep

UK£2.31

1Y

-26.9%

7D

7.7%

Loading

1Y

-26.9%

7D

7.7%

Edit anytime before May 12 6:03 AM. Then post Updates to your followers.

Author's Valuation

UK£3.7

37.8% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 13%

Shared on24 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 0.47%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Increased 15%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

UK£3.7

37.8% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

3.55%

Software revenue growth rate

1.46%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

9.07%

Calculation

UK£23.44m

Earnings '28

x

50.18x

PE Ratio '28

=

UK£1.18b

Market Cap '28

UK£1.18b

Market Cap '28

/

250.10m

No. shares '28

=

UK£4.70

Share Price '28

UK£4.70 Share Price '28

Discounted to 2025 @ 9.08% p.a.

=

UK£3.62

Fair Value '25