Southern Sun

Cape Town Tourism And Property Upgrades Will Drive Future Value

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

01 Sep 25

Updated

01 Sep 25

AnalystConsensusTarget's Fair Value

R10.70

19.2% undervalued

01 Sep

R8.65

30.1%

-2.8%

30.1%

-2.8%

Author's Valuation

R10.7

19.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

R10.7

19.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.16%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

20.66%

Calculation

R1.52b

Earnings '28

16.68x

PE Ratio '28

R25.29b

Market Cap '28

R25.29b

Market Cap '28

1.35b

No. shares '28

R18.80

Share Price '28

R18.80 Share Price '28

Discounted to 2025 @ 20.65% p.a.

R10.70

Fair Value '25