AI And Cybersecurity Investments Will Improve Productivity And Deepen Customer Relationships

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

18 Dec 24

Updated

01 May 25

AnalystConsensusTarget's Fair Value

UK£18.14

12.6% undervalued

04 Sep

UK£15.85

1Y

0.8%

7D

-0.2%

Loading

1Y

0.8%

7D

-0.2%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

UK£18.1

12.6% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 2.78%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Increased 0.17%

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 0.17%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Decreased 5.43%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Increased 3.41%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Increased 1.29%

AnalystConsensusTarget Fair Value

UK£18.14

12.6% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

10.51%

IT revenue growth rate

0.55%

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£162.12m

Earnings '28

x

28.96x

PE Ratio '28

=

UK£4.70b

Market Cap '28

UK£4.70b

Market Cap '28

/

200.87m

No. shares '28

=

UK£23.38

Share Price '28

UK£23.38 Share Price '28

Discounted to 2025 @ 8.97% p.a.

=

UK£18.06

Fair Value '25