Distribution Solutions Group

Digital Transformation And Reshoring Will Unlock Market Value

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

-30.5%

-1.1%

-30.5%

-1.1%

You can edit this narrative until May 12 6:03 AM. Then, changes will post as Updates.

Author's Valuation

US$38.528.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 12%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Increased 17%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 11%

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 13%

AnalystConsensusTarget has increased profit margin from 4.1% to 5.8% and decreased future PE multiple from 27.5x to 18.7x.

AnalystConsensusTarget Fair Value

US$38.5

28.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.07%

Trade Distributors revenue growth rate

0.23%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.44%

Calculation

US$77.22m

Earnings '28

28.65x

PE Ratio '28

US$2.21b

Market Cap '28

US$2.21b

Market Cap '28

44.63m

No. shares '28

US$49.57

Share Price '28

US$49.57 Share Price '28

Discounted to 2025 @ 9.30% p.a.

US$37.96

Fair Value '25