Nautor Swan And Simpson Marine Acquisitions Will Fuel APAC Presence

AnalystConsensusTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

27 Apr 25

Updated

08 Aug 25

AnalystConsensusTarget's Fair Value

€47.53

37.6% undervalued

08 Aug

€29.65

-17.3%

0.2%

Author's Valuation

€47.5

37.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25

AnalystConsensusTarget Fair Value

€47.5

37.6% 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

9.88%

Calculation

€118.14m

Earnings '28

18.18x

PE Ratio '28

€2.15b

Market Cap '28

€2.15b

Market Cap '28

34.33m

No. shares '28

€62.55

Share Price '28

€62.55 Share Price '28

Discounted to 2025 @ 9.94% p.a.

€47.07

Fair Value '25