
Universal Store Holdings Ltd
ASX:UNI

Intrinsic Value
The intrinsic value of one
UNI
stock under the Base Case scenario is
8.75
AUD.
Compared to the current market price of 7.45 AUD,
Universal Store Holdings Ltd
is
Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Universal Store Holdings Ltd
Fundamental Analysis

A shift in young consumers’ fashion tastes could erode Universal Store’s core demographic appeal, driving weaker same-store sales growth and forcing costly inventory adjustments.
The company’s proprietary brand portfolio and curated third-party labels resonate strongly with Gen Z and Millennial shoppers, supporting premium pricing and healthy gross margins.

Revenue & Expenses Breakdown
Universal Store Holdings Ltd
Balance Sheet Decomposition
Universal Store Holdings Ltd
Current Assets | 74m |
Cash & Short-Term Investments | 38.5m |
Receivables | 7m |
Other Current Assets | 28.5m |
Non-Current Assets | 207.8m |
PP&E | 81.3m |
Intangibles | 126.5m |
Free Cash Flow Analysis
Universal Store Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Universal Store Holdings Ltd
Revenue
|
314m
AUD
|
Cost of Revenue
|
-123.7m
AUD
|
Gross Profit
|
190.4m
AUD
|
Operating Expenses
|
-138.8m
AUD
|
Operating Income
|
51.6m
AUD
|
Other Expenses
|
-26.7m
AUD
|
Net Income
|
24.9m
AUD
|
UNI Profitability Score
Profitability Due Diligence
Universal Store Holdings Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Universal Store Holdings Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
UNI Solvency Score
Solvency Due Diligence
Universal Store Holdings Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Universal Store Holdings Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UNI Price Targets Summary
Universal Store Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
UNI
is 10.11 AUD
with a low forecast of 8.69 AUD and a high forecast of 11.06 AUD.
Dividends
Current shareholder yield for UNI 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?
The intrinsic value of one
UNI
stock under the Base Case scenario is
8.75
AUD.
Compared to the current market price of 7.45 AUD,
Universal Store Holdings Ltd
is
Undervalued by 15%.