Endava

Generative AI Will Cripple Legacy IT Consulting

AnalystLowTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

19 Jun 25

AnalystLowTarget's Fair Value

US$9.43

0.3% undervalued

10 Sep

US$9.40

-71.2%

-34.6%

-71.2%

-34.6%

Edit anytime before Jun 19 10:20 PM. Then post Updates to your followers.

Author's Valuation

US$9.4

0.3% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$9.4

0.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.74%

IT revenue growth rate

0.51%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.52%

Calculation

UK£16.43m

Earnings '28

25.25x

PE Ratio '28

UK£414.97m

Market Cap '28

UK£414.97m

Market Cap '28

43.69m

No. shares '28

UK£9.50

Share Price '28

UK£9.50 Share Price '28

Discounted to 2025 @ 11.52% p.a.

UK£6.85

Fair Value '25

UK£6.85 Fair Value '25

Converted to USD @ 1.3531 GBP/USD Exchange Rate

US$9.27

Fair Value '25