inTEST

Manufacturing Expansion In Malaysia And Europe Will Create Resilient Diversification

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

-7.4%

-5.9%

-7.4%

-5.9%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

US$1027.8% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 18%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 3.64%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 26%

AnalystConsensusTarget has decreased revenue growth from 7.7% to 4.7%, decreased profit margin from 5.5% to 4.8% and increased future PE multiple from 24.6x to 27.4x.

AnalystConsensusTarget Fair Value

US$10

27.8% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

5.88%

Semiconductors revenue growth rate

1.01%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.37%

Calculation

US$19.10m

Earnings '28

8.61x

PE Ratio '28

US$164.42m

Market Cap '28

US$164.42m

Market Cap '28

12.44m

No. shares '28

US$13.21

Share Price '28

US$13.21 Share Price '28

Discounted to 2025 @ 11.07% p.a.

US$9.64

Fair Value '25