Agora

Data Regulations And Cloud Consolidation Will Restrict Expansion

AnalystLowTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

09 Aug 25

AnalystLowTarget's Fair Value

US$5.00

31.6% undervalued

04 Sep

US$3.42

80.0%

-0.9%

80.0%

-0.9%

Edit anytime before Aug 9 10:22 PM. Then post Updates to your followers.

Author's Valuation

US$5.0

31.6% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$5.0

31.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.55%

Software revenue growth rate

1.44%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.99%

Calculation

US$45.34m

Earnings '28

12.29x

PE Ratio '28

US$557.11m

Market Cap '28

US$557.11m

Market Cap '28

86.79m

No. shares '28

US$6.42

Share Price '28

US$6.42 Share Price '28

Discounted to 2025 @ 9.02% p.a.

US$4.95

Fair Value '25