Vista Group International

Digital Streaming And High Costs Will Threaten Cinema Future

AnalystLowTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

07 Sep 25

AnalystLowTarget's Fair Value

NZ$3.20

4.7% undervalued

07 Sep

NZ$3.05

9.3%

-1.0%

9.3%

-1.0%

You can edit this narrative until Sep 7 10:38 PM. Then, changes will post as Updates.

Author's Valuation

NZ$3.2

4.7% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NZ$3.2

4.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.77%

Software revenue growth rate

1.50%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.49%

Calculation

NZ$12.44m

Earnings '28

79.33x

PE Ratio '28

NZ$987.14m

Market Cap '28

NZ$987.14m

Market Cap '28

242.34m

No. shares '28

NZ$4.07

Share Price '28

NZ$4.07 Share Price '28

Discounted to 2025 @ 8.43% p.a.

NZ$3.20

Fair Value '25