Vista Group International

Cloud Rollout And AI Integration Will Expand Cinema Markets

AnalystConsensusTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

09 May 25

AnalystConsensusTarget's Fair Value

NZ$3.99

23.5% undervalued

04 Sep

NZ$3.05

9.3%

-1.0%

9.3%

-1.0%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

NZ$4.0

23.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

NZ$3.99

23.5% 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$26.42m

Earnings '28

46.56x

PE Ratio '28

NZ$1.23b

Market Cap '28

NZ$1.23b

Market Cap '28

242.34m

No. shares '28

NZ$5.08

Share Price '28

NZ$5.08 Share Price '28

Discounted to 2025 @ 8.45% p.a.

NZ$3.98

Fair Value '25