Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Retail
/
Temple & Webster Group
TPW
Temple & Webster Group
Rising Costs In Australia And Global Competition Will Impair Value
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 12 Analysts
Published
28 Jul 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
AU$17.70
41.4% overvalued
intrinsic discount
16 Aug
AU$25.03
Loading
1Y
114.8%
7D
-3.8%
Author's Valuation
AU$17.7
41.4% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
AU$17.7
41.4% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-44m
979m
2015
2017
2019
2021
2023
2025
2027
2028
Revenue AU$978.7m
Earnings AU$36.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
17.64%
Specialty Stores revenue growth rate
0.30%
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
7.67%
Calculation
AU$36.90m
Earnings '28
x
71.24x
PE Ratio '28
=
AU$2.63b
Market Cap '28
AU$2.63b
Market Cap '28
/
118.57m
No. shares '28
=
AU$22.17
Share Price '28
AU$22.17
Share Price '28
Discounted to 2025 @ 7.66% p.a.
=
AU$17.76
Fair Value '25