SideChannel

Cybersecurity Software Expansion In DoD Sectors Will Create Opportunities

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

04 May 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

US$0.23

56.5% undervalued

15 Aug

US$0.10

100.0%

-0.3%

Author's Valuation

US$0.2

56.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$0.2

56.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.81%

Software revenue growth rate

1.52%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.42%

Calculation

US$1.57m

Earnings '28

46.13x

PE Ratio '28

US$72.44m

Market Cap '28

US$72.44m

Market Cap '28

247.73m

No. shares '28

US$0.29

Share Price '28

US$0.29 Share Price '28

Discounted to 2025 @ 8.44% p.a.

US$0.23

Fair Value '25