Loading ESP charts…
May we use analytics cookies to see how vpside is used, including anonymous session recordings? Accepting also loads the price chart, which sets its own cookies. Essential cookies are always on. Privacy
Loading ESP price target model…
| Line item | Base FY2026 | Bear FY2027E | Bull FY2027E | Info |
|---|---|---|---|---|
| Revenue, $m | Revenue, $mProjected revenue for the target year. Base FY2026 is from the filed annual report. | |||
| Revenue growth | — | Revenue growthVersus the base year. Type a rate to set revenue = base × (1 + growth); editing revenue updates it. | ||
| Forward P/S | 3.41× now | Forward P/SMultiple applied at fiscal year end, when trailing revenue equals the full year. Use ▼ to pick a reference. | ||
| Diluted shares, m | 2.9 | Diluted shares, mWeighted average from the latest quarterly report. Raise it to model dilution. | ||
| Market cap, $m | 157 | 184 | 318 | Market cap, $mRevenue × P/S. |
| Price per share | $63.49 | $109.60 | Price per shareMarket cap ÷ diluted shares. Base column shows today’s price; type your own to override it. | |
| Weighted price targetHorizon: 8 months, to 30 Jun 2027 | $91.16Target return: +68.6% (8 months) +120.7% (annualized) | Weighted price targetBear price × bear probability + bull price × bull probability. Upside is versus the current price ($54.06); the yearly figure annualizes it over 8 months to 30 Jun 2027. | ||
| Probability | Bear 40%Bull 60% | |||
Not investment advice. This is a model whose inputs you control; it isn’t a forecast or a recommendation to buy or sell ESP. Defaults come from the company’s filings and past prices and can be wrong; check them before relying on the result.