Gen Digital

Open Source Cybersecurity Will Erode Margins Despite Subscription Recovery

AnalystLowTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

20 Apr 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$25.00

27.4% overvalued

09 Aug

US$31.85

28.0%

11.4%

Author's Valuation

US$25.0

27.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25

AnalystLowTarget Fair Value

US$25.0

27.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.70%

Software revenue growth rate

1.49%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.85%

Calculation

US$1.23b

Earnings '28

16.76x

PE Ratio '28

US$20.69b

Market Cap '28

US$20.69b

Market Cap '28

621.45m

No. shares '28

US$33.30

Share Price '28

US$33.30 Share Price '28

Discounted to 2025 @ 9.87% p.a.

US$25.10

Fair Value '25