Endeavour Group Ltd
ASX:EDV

Watchlist Manager
Endeavour Group Ltd Logo
Endeavour Group Ltd
ASX:EDV
Watchlist
Price: 4.32 AUD 0.93% Market Closed
Market Cap: 7.7B AUD
Have any thoughts about
Endeavour Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one EDV stock under the Base Case scenario is 7.46 AUD. Compared to the current market price of 4.32 AUD, Endeavour Group Ltd is Undervalued by 42%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EDV Intrinsic Value
7.46 AUD
Undervaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Endeavour Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EDV cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EDV?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Endeavour Group Ltd

Provide an overview of the primary business activities
of Endeavour Group Ltd.

What unique competitive advantages
does Endeavour Group Ltd hold over its rivals?

What risks and challenges
does Endeavour Group Ltd face in the near future?

Has there been any significant insider trading activity
in Endeavour Group Ltd recently?

Summarize the latest earnings call
of Endeavour Group Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Endeavour Group Ltd.

Provide P/S
for Endeavour Group Ltd.

Provide P/E
for Endeavour Group Ltd.

Provide P/OCF
for Endeavour Group Ltd.

Provide P/FCFE
for Endeavour Group Ltd.

Provide P/B
for Endeavour Group Ltd.

Provide EV/S
for Endeavour Group Ltd.

Provide EV/GP
for Endeavour Group Ltd.

Provide EV/EBITDA
for Endeavour Group Ltd.

Provide EV/EBIT
for Endeavour Group Ltd.

Provide EV/OCF
for Endeavour Group Ltd.

Provide EV/FCFF
for Endeavour Group Ltd.

Provide EV/IC
for Endeavour Group Ltd.

Show me price targets
for Endeavour Group Ltd made by professional analysts.

What are the Revenue projections
for Endeavour Group Ltd?

How accurate were the past Revenue estimates
for Endeavour Group Ltd?

What are the Net Income projections
for Endeavour Group Ltd?

How accurate were the past Net Income estimates
for Endeavour Group Ltd?

What are the EPS projections
for Endeavour Group Ltd?

How accurate were the past EPS estimates
for Endeavour Group Ltd?

What are the EBIT projections
for Endeavour Group Ltd?

How accurate were the past EBIT estimates
for Endeavour Group Ltd?

Compare the revenue forecasts
for Endeavour Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Endeavour Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Endeavour Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Endeavour Group Ltd compared to its peers.

Compare the P/E ratios
of Endeavour Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Endeavour Group Ltd with its peers.

Analyze the financial leverage
of Endeavour Group Ltd compared to its main competitors.

Show all profitability ratios
for Endeavour Group Ltd.

Provide ROE
for Endeavour Group Ltd.

Provide ROA
for Endeavour Group Ltd.

Provide ROIC
for Endeavour Group Ltd.

Provide ROCE
for Endeavour Group Ltd.

Provide Gross Margin
for Endeavour Group Ltd.

Provide Operating Margin
for Endeavour Group Ltd.

Provide Net Margin
for Endeavour Group Ltd.

Provide FCF Margin
for Endeavour Group Ltd.

Show all solvency ratios
for Endeavour Group Ltd.

Provide D/E Ratio
for Endeavour Group Ltd.

Provide D/A Ratio
for Endeavour Group Ltd.

Provide Interest Coverage Ratio
for Endeavour Group Ltd.

Provide Altman Z-Score Ratio
for Endeavour Group Ltd.

Provide Quick Ratio
for Endeavour Group Ltd.

Provide Current Ratio
for Endeavour Group Ltd.

Provide Cash Ratio
for Endeavour Group Ltd.

What is the historical Revenue growth
over the last 5 years for Endeavour Group Ltd?

What is the historical Net Income growth
over the last 5 years for Endeavour Group Ltd?

What is the current Free Cash Flow
of Endeavour Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Endeavour Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Endeavour Group Ltd

Balance Sheet Decomposition
Endeavour Group Ltd

Current Assets 2B
Cash & Short-Term Investments 300m
Receivables 192m
Other Current Assets 1.5B
Non-Current Assets 9.8B
Long-Term Investments 45m
PP&E 5.4B
Intangibles 4.3B
Other Non-Current Assets 47m
Current Liabilities 2B
Accounts Payable 1.3B
Accrued Liabilities 256m
Other Current Liabilities 447m
Non-Current Liabilities 6B
Long-Term Debt 5.7B
Other Non-Current Liabilities 296m
Efficiency

Earnings Waterfall
Endeavour Group Ltd

Revenue
12.3B AUD
Cost of Revenue
-8.1B AUD
Gross Profit
4.3B AUD
Operating Expenses
-3.2B AUD
Operating Income
1.1B AUD
Other Expenses
-543m AUD
Net Income
512m AUD

Free Cash Flow Analysis
Endeavour Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Endeavour Group demonstrated resilience in FY24, with a 3.6% sales growth and a 3.4% increase in operating EBIT, despite inflation and higher finance costs. Notable highlights include record sales in both retail and hotel segments and a $100 million cost-saving from the endeavourGO optimization program. The company maintained a steady dividend and continues to simplify its business. For FY25, Endeavour forecasts finance costs between $310 million and $325 million and aims to maximize returns from existing assets while streamlining operations for sustainable growth.

What is Earnings Call?
Fundamental Scores

EDV Profitability Score
Profitability Due Diligence

Endeavour Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive ROE
51/100
Profitability
Score

Endeavour Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

EDV Solvency Score
Solvency Due Diligence

Endeavour Group Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
30/100
Solvency
Score

Endeavour Group Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EDV Price Targets Summary
Endeavour Group Ltd

Wall Street analysts forecast EDV stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EDV is 5.13 AUD with a low forecast of 4.14 AUD and a high forecast of 6.2 AUD.

Lowest
Price Target
4.14 AUD
4% Downside
Average
Price Target
5.13 AUD
19% Upside
Highest
Price Target
6.2 AUD
43% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EDV?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EDV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EDV Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Endeavour Group Ltd Logo
Endeavour Group Ltd

Country

Australia

Industry

Retail

Market Cap

7.7B AUD

Dividend Yield

5.05%

Description

Endeavour Group Ltd. engages in the retail drinks and hospitality business in Australia. Its brands include Dan Murphy’s, BWS, Pinnacle drinks, ALH Hotels, Jimmy Brings, Langtons, Cellar Masters and Shortys. Dan Murphy's operates approximately 250 liquor stores and has an integrated online offering. BWS offers a wide range of products across beer, cider, wine, premix and spirits. BWS is operating approximately 1,400 stores across Australia. Pinnacle Drinks creates, builds and manages a portfolio of drinks brands. Pinnacle Drinks also maintains a portfolio of production and services assets include wineries, vineyards, wine brands and wine services. ALH operates and manages a portfolio of more than 330 venues in capital cities and urban and regional centers. Cellar Masters is offering a direct-to-consumer wine subscription service. Shorty’s Liquor is supplying drinks to corporate businesses in Sydney and Melbourne.

Contact

NEW SOUTH WALES
26 Waterloo St, Surry Hills
+61300721920.0
endeavourgroup.com.au

IPO

2021-06-24

Employees

-

Officers

MD, CEO & Director
Mr. Steve Donohue
Chief Financial Officer
Ms. Kate Beattie
Managing Director of BWS
Mr. Scott Davidson
Managing Director of Dan Murphy's
Ms. Agnieszka Pfeiffer-Smith
Managing Director of Hotels
Mr. Paul Walton
Chief Information Officer
Ms. Claire Smith
Show More
General Manager of Investor Relations
Mr. Sean O'Sullivan
Chief Legal Officer
Mr. Peter Atkin
Chief Marketing Officer
Ms. Jo Rose
Chief People Officer
Ms. Alison Merner
Show Less

See Also

Discover More
What is the Intrinsic Value of one EDV stock?

The intrinsic value of one EDV stock under the Base Case scenario is 7.46 AUD.

Is EDV stock undervalued or overvalued?

Compared to the current market price of 4.32 AUD, Endeavour Group Ltd is Undervalued by 42%.

Back to Top