NCC Group

Cyber Security Repositioning And AI Automation Will Drive Future Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

07 Sep 25

AnalystConsensusTarget's Fair Value

UK£1.75

18.4% undervalued

07 Sep

UK£1.43

-19.5%

-3.6%

-19.5%

-3.6%

Edit anytime before Sep 7 8:26 PM. Then post Updates to your followers.

Author's Valuation

UK£1.8

18.4% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

UK£1.75

18.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.70%

IT revenue growth rate

0.53%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.05%

Calculation

UK£30.41m

Earnings '28

23.14x

PE Ratio '28

UK£703.60m

Market Cap '28

UK£703.60m

Market Cap '28

303.15m

No. shares '28

UK£2.32

Share Price '28

UK£2.32 Share Price '28

Discounted to 2025 @ 10.09% p.a.

UK£1.74

Fair Value '25