Rising Regulations And Crowded Private Equity Markets Will Undermine Outlook

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

20 Apr 25

Updated

25 Jun 25

AnalystLowTarget's Fair Value

US$46.00

30.8% overvalued

25 Jun

US$60.19

32.8%

5.5%

Author's Valuation

US$46.0

30.8% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25

AnalystLowTarget Fair Value

US$46.0

30.8% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-13.22%

Capital Markets revenue growth rate

0.29%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.29%

Calculation

US$185.53m

Earnings '28

46.94x

PE Ratio '28

US$8.71b

Market Cap '28

US$8.71b

Market Cap '28

151.41m

No. shares '28

US$57.52

Share Price '28

US$57.52 Share Price '28

Discounted to 2025 @ 7.73% p.a.

US$46.00

Fair Value '25