Data#3 Limited

DB:20Y Stock Report

Market Cap: €1.1b

Data#3 Valuation

Is 20Y undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 20Y when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 20Y (€6.7) is trading below our estimate of future cash flow value (€9.65)

Significantly Below Future Cash Flow Value: 20Y is trading below future cash flow value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 20Y?

Key metric: As 20Y is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 20Y. This is calculated by dividing 20Y's market cap by their current earnings.
What is 20Y's PE Ratio?
PE Ratio31.5x
EarningsAU$54.52m
Market CapAU$1.72b

Price to Earnings Ratio vs Peers

How does 20Y's PE Ratio compare to its peers?

The above table shows the PE ratio for 20Y vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average22.4x
NA9 Nagarro
19.5x10.83%€970.3m
YSN secunet Security Networks
38.5x15.64%€1.3b
KTN Kontron
14.8x18.06%€1.3b
COK Cancom
17x7.88%€632.3m
20Y Data#3
31.5x8.93%€1.7b

Price-To-Earnings vs Peers: 20Y is expensive based on its Price-To-Earnings Ratio (31.5x) compared to the peer average (22.4x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does 20Y's PE Ratio compare vs other companies in the DE IT Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
20Y 31.5xIndustry Avg. 18.6xNo. of Companies5PE01224364860+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 20Y is expensive based on its Price-To-Earnings Ratio (31.5x) compared to the European IT industry average (18.6x).

Price to Earnings Ratio vs Fair Ratio

What is 20Y's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

20Y PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio31.5x
Fair PE Ratio19.6x

Price-To-Earnings vs Fair Ratio: 20Y is expensive based on its Price-To-Earnings Ratio (31.5x) compared to the estimated Fair Price-To-Earnings Ratio (19.6x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 20Y forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€6.70
€6.44
-3.81%
5.70%€6.86€5.93n/a9
Sep ’27€6.70
€6.44
-3.81%
5.70%€6.86€5.93n/a9
Aug ’27€5.85
€5.37
-8.26%
7.04%€6.10€4.70n/a9
Jul ’27€5.60
€5.15
-8.04%
7.65%€6.06€4.54n/a10
Jun ’27€5.65
€5.16
-8.65%
5.82%€5.64€4.60n/a10
May ’27€4.80
€5.14
+7.04%
5.82%€5.62€4.58n/a10
Apr ’27€3.94
€5.13
+30.32%
7.14%€5.67€4.31n/a10
Mar ’27€4.32
€5.03
+16.43%
7.11%€5.54€4.22n/a10
Feb ’27€5.60
€5.35
-4.55%
5.79%€5.73€4.83n/a10
Jan ’27€5.05
€5.23
+3.51%
5.79%€5.61€4.72n/a10
Dec ’26€5.05
€5.15
+1.97%
5.79%€5.52€4.65n/a10
Nov ’26€4.86
€5.20
+7.06%
5.79%€5.58€4.70n/a10
Oct ’26€5.10
€5.01
-1.83%
5.17%€5.52€4.69n/a10
Sep ’26€4.96
€4.94
-0.43%
5.17%€5.44€4.63€6.7010
Aug ’26€4.08
€4.74
+16.28%
9.66%€5.49€3.94€5.859
Jul ’26€4.16
€4.70
+13.00%
9.66%€5.44€3.90€5.609
Jun ’26€4.12
€4.74
+15.16%
9.66%€5.49€3.94€5.659
May ’26€4.00
€4.74
+18.61%
9.66%€5.49€3.94€4.809
Apr ’26€4.08
€4.90
+20.07%
9.66%€5.67€4.07€3.949
Mar ’26€4.52
€5.12
+13.33%
9.66%€5.93€4.25€4.329
Feb ’26€4.08
€4.85
+18.78%
12.25%€5.96€4.06€5.609
Jan ’26€3.74
€4.80
+28.37%
12.25%€5.91€4.02€5.059
Dec ’25€4.72
€5.36
+13.55%
8.09%€6.05€4.84€5.058
Nov ’25€4.36
€5.36
+22.93%
8.09%€6.05€4.84€4.868
Oct ’25€4.60
€5.52
+20.11%
7.13%€6.17€5.03€5.108
Sep ’25€4.64
€5.42
+16.83%
7.63%€6.12€4.89€4.969
€6.3
Fair Value
6.4% overvalued intrinsic discount
9
Number of Analysts

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/09/18 23:41
End of Day Share Price 2026/09/18 00:00
Earnings2026/06/30
Annual Earnings2026/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Data#3 Limited is covered by 14 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
William SpraggettBell Potter
Mark BryanBofA Global Research
Cameron HalkettCanaccord Genuity