Navan

AI-Powered Travel Platforms Will Gain Share From Legacy Providers Over The Long Term

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

18 Dec 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

-1.1%

n/a

-1.1%

You can edit this narrative until Dec 19 8:03 PM. Then, changes will post as Updates.

Author's Valuation

US$25.0845.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$25.08

45.1% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

20.05%

Hospitality revenue growth rate

0.49%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.50%

Calculation

US$101.92m

Earnings '28

95.74x

PE Ratio '28

US$9.76b

Market Cap '28

US$9.76b

Market Cap '28

304.60m

No. shares '28

US$32.03

Share Price '28

US$32.03 Share Price '28

Discounted to 2025 @ 8.50% p.a.

US$25.08

Fair Value '25