Intrusion

Government Challenges Will Limit Cybersecurity Scale Yet Foster Digital Shift

AnalystLowTarget

Not Invested

Community Contributor

Published

24 Aug 25

Views

n/a

AnalystLowTarget's Fair Value

n/a

183.8%

-11.0%

183.8%

-11.0%

You can edit this narrative until Aug 24 10:45 PM. Then, changes will post as Updates.

Author's Valuation

US$235.5% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$2

35.5% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

21.62%

Software revenue growth rate

1.22%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.60%

Calculation

US$3.30m

Earnings '28

33.90x

PE Ratio '28

US$111.86m

Market Cap '28

US$111.86m

Market Cap '28

43.72m

No. shares '28

US$2.56

Share Price '28

US$2.56 Share Price '28

Discounted to 2025 @ 8.56% p.a.

US$2.00

Fair Value '25