CWG PLC – Strong Revenue Growth and Margin Expansion Drive Robust Profit Performance in 9M 2025

Wane_Investment_House

Not Invested

Community Contributor

Published

24 Mar 25

Updated

06 Nov 25

n/a

Wane_Investment_House's Fair Value

n/a

190.3%

-4.8%

190.3%

-4.8%

You can edit this narrative until Nov 7 8:35 PM. Then, changes will post as Updates.

Author's Valuation

₦15.0919.3% overvalued

Wane_Investment_House's Fair Value

Narrative

Updates5

Shared on 06 Nov 25

Wane_Investment_House made no meaningful changes to valuation assumptions.

Shared on 01 Aug 25

Fair value Increased 51%

WaneInvestmentHouse has increased revenue growth from -0.5% to 2.0% and increased profit margin from 8.8% to 10.8%.

Shared on 31 Jul 25

WaneInvestmentHouse has decreased revenue growth from 6.7% to -0.5% and decreased shares outstanding growth rate from 0.1% to 0.0%.

Shared on 05 May 25

WaneInvestmentHouse has increased revenue growth from 4.7% to 6.7%.

Shared on 15 Apr 25

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

Wane_Investment_House'sFair Value

₦15.09

19.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

IT revenue growth rate

0.50%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.00%

Calculation

₦6.11b

Earnings '28

8.30x

PE Ratio '28

₦50.70b

Market Cap '28

₦50.70b

Market Cap '28

2.52b

No. shares '28

₦20.08

Share Price '28

₦20.08 Share Price '28

Discounted to 2025 @ 10.00% p.a.

₦15.09

Fair Value '25