Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
South Africa
/
Retail
/
Naspers
NPN
Naspers
Regulatory And Geopolitical Risks Will Constrain Future Prospects
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 8 Analysts
Published
24 Aug 25
Updated
24 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R5,295.04
11.7% overvalued
intrinsic discount
24 Aug
R5,913.32
1Y
62.3%
7D
2.2%
Loading
1Y
62.3%
7D
2.2%
Author's Valuation
R5.3k
11.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R5.3k
11.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
14b
2014
2017
2020
2023
2025
2026
2028
Revenue US$9.8b
Earnings US$7.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.65%
General Merchandise and Department Stores revenue growth rate
0.36%
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
21.01%
Calculation
US$7.09b
Earnings '28
x
9.57x
PE Ratio '28
=
US$67.81b
Market Cap '28
US$67.81b
Market Cap '28
/
130.51m
No. shares '28
=
US$519.60
Share Price '28
US$519.60
Share Price '28
Discounted to 2025 @ 21.02% p.a.
=
US$293.14
Fair Value '25
US$293.14
Fair Value '25
Converted to ZAR @ 17.4383 USD/ZAR Exchange Rate
=
R5.11k
Fair Value '25
