Fading Inclusivity And Costly Stores Will Hurt Profits

AnalystLowTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

22 Jun 25

AnalystLowTarget's Fair Value

US$17.00

55.5% overvalued

10 Sep

US$26.44

12.4%

0.7%

12.4%

0.7%

Edit anytime before Jun 22 11:09 PM. Then post Updates to your followers.

Author's Valuation

US$17.0

55.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$17.0

55.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.33%

Specialty Stores revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.76%

Calculation

US$137.32m

Earnings '28

14.77x

PE Ratio '28

US$2.03b

Market Cap '28

US$2.03b

Market Cap '28

85.29m

No. shares '28

US$23.77

Share Price '28

US$23.77 Share Price '28

Discounted to 2025 @ 11.96% p.a.

US$16.94

Fair Value '25