Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Retail
/
Kogan.com
KGN
KGN
Kogan.com
AI And Digital Shifts Will Fuel Long-Term Retail Transformation
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
01 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
AU$10.35
61.4% undervalued
intrinsic discount
16 Aug
AU$4.00
Loading
1Y
-8.3%
7D
1.3%
Author's Valuation
AU$10.4
61.4% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
AU$10.4
61.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-35m
781m
2015
2017
2019
2021
2023
2025
2027
2028
Revenue AU$630.3m
Earnings AU$76.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.77%
General Merchandise and Department Stores revenue growth rate
0.36%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.92%
Calculation
AU$76.55m
Earnings '28
x
16.32x
PE Ratio '28
=
AU$1.25b
Market Cap '28
AU$1.25b
Market Cap '28
/
97.30m
No. shares '28
=
AU$12.84
Share Price '28
AU$12.84
Share Price '28
Discounted to 2025 @ 7.92% p.a.
=
AU$10.22
Fair Value '25