SkyCity Entertainment Group

NZICC Opening And Gaming License Application Will Strengthen Position

AnalystConsensusTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

06 May 25

Updated

24 Jul 25

AnalystConsensusTarget's Fair Value

NZ$1.60

39.9% undervalued

24 Jul

NZ$0.96

-38.1%

-5.0%

Author's Valuation

NZ$1.6

39.9% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

NZ$1.6

39.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.57%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.02%

Calculation

NZ$85.72m

Earnings '28

19.33x

PE Ratio '28

NZ$1.66b

Market Cap '28

NZ$1.66b

Market Cap '28

760.68m

No. shares '28

NZ$2.18

Share Price '28

NZ$2.18 Share Price '28

Discounted to 2025 @ 10.95% p.a.

NZ$1.60

Fair Value '25