Gen Digital

Open Source Cybersecurity Will Erode Margins Despite Subscription Recovery

AnalystLowTarget

Not Invested

Community Contributor

Published

20 Apr 25

Updated

07 May 25

Views

n/a

AnalystLowTarget's Fair Value

n/a

-8.3%

-4.0%

-8.3%

-4.0%

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

Author's Valuation

US$250.8% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on 07 May 25

AnalystLowTarget Fair Value

US$25

0.8% overvalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

5.02%

Software revenue growth rate

1.31%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.04%

Calculation

US$1.22b

Earnings '28

16.69x

PE Ratio '28

US$20.35b

Market Cap '28

US$20.35b

Market Cap '28

614.86m

No. shares '28

US$33.10

Share Price '28

US$33.10 Share Price '28

Discounted to 2025 @ 9.86% p.a.

US$24.96

Fair Value '25