Endeavour Group

Regulatory And Digital Forces Will Erode Liquor And Hospitality Prospects

AnalystLowTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

20 Jul 25

Updated

27 Aug 25

AnalystLowTarget's Fair Value

AU$3.60

7.5% overvalued

27 Aug

AU$3.87

-27.1%

-9.4%

-27.1%

-9.4%

Author's Valuation

AU$3.6

7.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$3.6

7.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.93%

Food and Staples Retail revenue growth rate

0.17%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.56%

Calculation

AU$505.69m

Earnings '28

16.02x

PE Ratio '28

AU$8.10b

Market Cap '28

AU$8.10b

Market Cap '28

1.81b

No. shares '28

AU$4.48

Share Price '28

AU$4.48 Share Price '28

Discounted to 2025 @ 7.54% p.a.

AU$3.60

Fair Value '25