Universal Store Holdings Ltd
ASX:UNI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (10.4), the stock would be worth AU$8.29 (9% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9.5 | AU$7.59 |
0%
|
| 3-Year Average | 10.4 | AU$8.29 |
+9%
|
| 5-Year Average | 10.4 | AU$8.29 |
+9%
|
| Industry Average | 14.1 | AU$11.25 |
+48%
|
| Country Average | 16.5 | AU$13.14 |
+73%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$585m
|
/ |
Jan 2026
AU$62.8m
|
= |
|
|
AU$585m
|
/ |
Jun 2026
AU$107.1m
|
= |
|
|
AU$585m
|
/ |
Jun 2027
AU$118.7m
|
= |
|
|
AU$585m
|
/ |
Jun 2028
AU$128.2m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Universal Store Holdings Ltd
ASX:UNI
|
571.6m AUD | 9.5 | 14.5 | |
| ES |
|
Industria de Diseno Textil SA
MAD:ITX
|
165.5B EUR | 14.5 | 27.6 | |
| US |
|
TJX Companies Inc
NYSE:TJX
|
177.9B USD | 20.5 | 32.4 | |
| JP |
|
Fast Retailing Co Ltd
TSE:9983
|
22.7T JPY | 24 | 47.5 | |
| ZA |
P
|
Pepkor Holdings Ltd
JSE:PPH
|
84.1B ZAR | 6.4 | 14.9 | |
| US |
|
Ross Stores Inc
NASDAQ:ROST
|
73.4B USD | 21.6 | 34.2 | |
| ZA |
M
|
Mr Price Group Ltd
JSE:MRP
|
42.4B ZAR | 7.8 | 11.4 | |
| SE |
|
H & M Hennes & Mauritz AB
STO:HM B
|
285.3B SEK | 8.3 | 23.2 | |
| ZA |
F
|
Foschini Group Ltd
JSE:TFG
|
22.7B ZAR | 3.5 | 7.7 | |
| ZA |
T
|
Truworths International Ltd
JSE:TRU
|
21.9B ZAR | 8.2 | 7.8 | |
| US |
|
Burlington Stores Inc
NYSE:BURL
|
21.8B USD | 17.8 | 35.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Universal Store Holdings Ltd
Glance View
Universal Store Holdings Ltd. operates offline and online clothing stores. The company is headquartered in Brisbane, Queensland. The company went IPO on 2020-11-16. The firm provides youth casual apparels. The firm offers clothing, footwear and accessories for both females and males. The Company’s products include t-shirts, accessories, jeans, outerwear, shoes, dresses and playsuits, tops, shorts, and others. The Company’s brands include Luck & Trouble, L&T, Perfect Stranger, Common Need, and Token. The firm operates approximately 67 physical stores across Australia.
