Nautor Swan And Simpson Marine Acquisitions Will Fuel APAC Presence

AnalystConsensusTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

27 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

€47.53

36.7% undervalued

15 Aug

€30.10

-19.0%

-0.3%

Author's Valuation

€47.5

36.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25

AnalystConsensusTarget Fair Value

€47.5

36.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.14%

Leisure revenue growth rate

0.15%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.93%

Calculation

€118.14m

Earnings '28

18.19x

PE Ratio '28

€2.15b

Market Cap '28

€2.15b

Market Cap '28

34.33m

No. shares '28

€62.60

Share Price '28

€62.60 Share Price '28

Discounted to 2025 @ 9.97% p.a.

€47.07

Fair Value '25