Valuation Refresh on Core SaaS Group

Refresh of valuation after the recent SaaS drawdown

Majors dollar weighted growth for ‘25 expected to be ~13% with grow benefitted from continued AI infrastructure build out. As a result the group is trading at a significant premium at 33x ‘25 P/E.