Playboy

Licensing Reliance And Contest Fatigue Will Undermine Future Earnings Sustainability

AnalystLowTarget

Not Invested

Community Contributor

Published

10 Dec 25

Views

n/a

AnalystLowTarget's Fair Value

n/a

-25.0%

-11.0%

-25.0%

-11.0%

You can edit this narrative until Dec 11 3:05 PM. Then, changes will post as Updates.

Author's Valuation

US$1.50% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$1.5

0% overvalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

6.73%

Luxury revenue growth rate

0.23%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

12.50%

Calculation

US$15.78m

Earnings '28

21.19x

PE Ratio '28

US$334.54m

Market Cap '28

US$334.54m

Market Cap '28

163.65m

No. shares '28

US$2.04

Share Price '28

US$2.04 Share Price '28

Discounted to 2025 @ 10.87% p.a.

US$1.50

Fair Value '25