Warehouse Group

Focusing On Core Brands And Efficiency Will Strengthen Future Position In New Zealand Retail

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

10 Mar 25

Updated

19 Mar 25

AnalystConsensusTarget's Fair Value

NZ$0.97

17.5% undervalued

19 Mar

NZ$0.80

-29.8%

3.9%

-29.8%

3.9%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

NZ$0.9717.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on19 Mar 25
Fair value Decreased 1.02%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

NZ$0.97

17.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.27%

General Merchandise and Department Stores revenue growth rate

0.38%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.95%

Calculation

NZ$42.72m

Earnings '28

11.06x

PE Ratio '28

NZ$472.59m

Market Cap '28

NZ$472.59m

Market Cap '28

345.35m

No. shares '28

NZ$1.37

Share Price '28

NZ$1.37 Share Price '28

Discounted to 2025 @ 11.81% p.a.

NZ$0.98

Fair Value '25

Focusing On Core Brands And Efficiency Will Strengthen Future Position In New Zealand Retail

Shared on19 Mar 25Fair value Decreased 1.02%

Shared on19 Mar 25
Fair value Decreased 1.02%