Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Vertex
VERX
Vertex
Vertex Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
08 Jul 25
Updated
08 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
US$17.84
54.1% overvalued
intrinsic discount
08 Jul
US$27.49
Loading
1Y
-22.9%
7D
-17.1%
Author's Valuation
US$17.8
54.1% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
US$17.8
54.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-44m
1b
2018
2020
2022
2024
2025
2026
2028
Revenue US$1.0b
Earnings US$182.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
12.51%
Software revenue growth rate
1.47%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.66%
Calculation
US$182.01m
Earnings '28
x
25.00x
PE Ratio '28
=
US$4.55b
Market Cap '28
US$4.55b
Market Cap '28
/
167.72m
No. shares '28
=
US$27.13
Share Price '28
US$27.13
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
US$17.84
Fair Value '25
