Vista Group International

Cloud Transition And Ecosystem Opportunities Will Open New Markets

AnalystConsensusTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

09 May 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

NZ$3.99

21.2% undervalued

15 Aug

NZ$3.14

2.3%

-10.3%

Author's Valuation

NZ$4.0

21.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

NZ$4.0

21.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.78%

Software revenue growth rate

1.52%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.48%

Calculation

NZ$22.53m

Earnings '28

53.80x

PE Ratio '28

NZ$1.21b

Market Cap '28

NZ$1.21b

Market Cap '28

237.68m

No. shares '28

NZ$5.10

Share Price '28

NZ$5.10 Share Price '28

Discounted to 2025 @ 8.51% p.a.

NZ$3.99

Fair Value '25