Digital Transformation And Renewables Will Alter Energy Dynamics With Risks

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

08 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

NZ$2.56

7.5% undervalued

28 Aug

NZ$2.37

1Y

4.6%

7D

0.4%

Loading

1Y

4.6%

7D

0.4%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

NZ$2.6

7.5% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 0.70%

AnalystConsensusTarget has increased revenue growth from -4.4% to -3.9%.

Shared on23 Apr 25
Fair value Increased 1.18%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Decreased 1.16%

AnalystConsensusTarget has decreased revenue growth from -5.7% to -4.4%.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Increased 1.26%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25

AnalystConsensusTarget Fair Value

NZ$2.56

7.5% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

-4.99%

Electric Utilities revenue growth rate

0.15%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

6.90%

Calculation

NZ$147.85m

Earnings '28

x

24.51x

PE Ratio '28

=

NZ$3.62b

Market Cap '28

NZ$3.62b

Market Cap '28

/

1.16b

No. shares '28

=

NZ$3.13

Share Price '28

NZ$3.13 Share Price '28

Discounted to 2025 @ 6.90% p.a.

=

NZ$2.56

Fair Value '25