Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Retail
/
Beyond
BYON
Beyond
Digital E-commerce Expansion And Premium Focus Will Unlock Potential
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
10 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$17.00
45.2% undervalued
intrinsic discount
16 Aug
US$9.31
Loading
1Y
-9.7%
7D
3.1%
Author's Valuation
US$17.0
45.2% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$17.0
45.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-341m
3b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.0b
Earnings US$140.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.96%
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
8.22%
Calculation
US$140.31m
Earnings '28
x
17.40x
PE Ratio '28
=
US$2.44b
Market Cap '28
US$2.44b
Market Cap '28
/
113.41m
No. shares '28
=
US$21.53
Share Price '28
US$21.53
Share Price '28
Discounted to 2025 @ 8.19% p.a.
=
US$17.00
Fair Value '25