Universal Store Holdings Ltd
ASX:UNI

Watchlist Manager
Universal Store Holdings Ltd Logo
Universal Store Holdings Ltd
ASX:UNI
Watchlist
Price: 7.45 AUD -0.67% Market Closed
Market Cap: 571.6m AUD

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:

UNI Intrinsic Value
8.75 AUD
Undervaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Universal Store Holdings Ltd

UNI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for UNI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Universal Store Holdings Ltd
ASX:UNI
AU
Retail
Market Cap
571.6m AUD
IPO
Nov 16, 2020
AU
Retail
Market Cap
571.6m AUD
IPO
Nov 16, 2020
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Bull Theses

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.

Show More Less
How do you feel about UNI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Universal Store Holdings Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Universal Store Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
62/100
Profitability
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.

High Altman Z-Score
Low D/E
Long-Term Solvency
Positive Net Debt
55/100
Solvency
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

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

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.

Lowest
Price Target
8.69 AUD
17% Upside
Average
Price Target
10.11 AUD
36% Upside
Highest
Price Target
11.06 AUD
48% Upside
View Analyst Estimates
View Analyst Estimates

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 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?

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

Ownership

UNI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one UNI stock?

The intrinsic value of one UNI stock under the Base Case scenario is 8.75 AUD.

Is UNI stock undervalued or overvalued?

Compared to the current market price of 7.45 AUD, Universal Store Holdings Ltd is Undervalued by 15%.

Back to Top