Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Vimeo
VMEO
Vimeo
Falling Subscribers And Margin Pressure Will Unlock Value
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
15 May 25
Updated
09 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$5.40
24.6% undervalued
intrinsic discount
09 Aug
US$4.07
Loading
1Y
-20.5%
7D
-3.3%
Author's Valuation
US$5.4
24.6% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$5.4
24.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-89m
472m
2019
2021
2023
2025
2027
2028
Revenue US$472.1m
Earnings US$30.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.37%
Interactive Media and Services revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.05%
Calculation
US$30.02m
Earnings '28
x
37.43x
PE Ratio '28
=
US$1.12b
Market Cap '28
US$1.12b
Market Cap '28
/
165.45m
No. shares '28
=
US$6.79
Share Price '28
US$6.79
Share Price '28
Discounted to 2025 @ 8.04% p.a.
=
US$5.39
Fair Value '25
