Expanding Literacy Programs And Multicultural Content Will Fuel Future Success

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

29 Sep 24

Updated

01 May 25

Views

76

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

16.3%

7D

6.6%

Loading

1Y

16.3%

7D

6.6%

You can edit this narrative until May 12 5:58 AM. Then, changes will post as Updates.

Author's Valuation

US$3618.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Increased 5.29%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 4.75%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 3.77%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 16%

AnalystConsensusTarget has decreased future PE multiple from 4.9x to 4.1x.

Shared on 26 Mar 25

Fair value Decreased 5.81%

AnalystConsensusTarget has decreased revenue growth from 6.6% to 5.3% and decreased profit margin from 14.3% to 12.0%.

Shared on 19 Mar 25

Fair value Increased 3.53%

AnalystConsensusTarget has decreased shares outstanding growth rate from -0.0% to -0.0%.

Shared on 11 Mar 25

Fair value Increased 18%

AnalystConsensusTarget has increased revenue growth from 5.3% to 6.6%, increased profit margin from 12.0% to 14.3% and increased shares outstanding growth rate from -0.1% to -0.0%.

AnalystConsensusTarget Fair Value

US$36

18.4% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

3.97%

Media revenue growth rate

0.16%

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

7.52%

Calculation

US$86.69m

Earnings '28

x

10.38x

PE Ratio '28

=

US$900.26m

Market Cap '28

US$900.26m

Market Cap '28

/

20.15m

No. shares '28

=

US$44.68

Share Price '28

US$44.68 Share Price '28

Discounted to 2025 @ 7.73% p.a.

=

US$35.73

Fair Value '25