Chorus

80% Fiber Uptake Will Transform Fixed Network Connectivity

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

26 Jul 25

Updated

26 Jul 25

AnalystConsensusTarget's Fair Value

NZ$8.60

7.0% overvalued

26 Jul

NZ$9.20

16.2%

5.6%

Author's Valuation

NZ$8.6

7.0% overvalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

NZ$8.6

7.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.15%

Telecom Services and Carriers revenue growth rate

3.09%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.90%

Calculation

NZ$67.85m

Earnings '28

31.09x

PE Ratio '28

NZ$2.11b

Market Cap '28

NZ$2.11b

Market Cap '28

201.09m

No. shares '28

NZ$10.49

Share Price '28

NZ$10.49 Share Price '28

Discounted to 2025 @ 6.84% p.a.

NZ$8.60

Fair Value '25