Top Shelf International Holdings Valuation

Is TSI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TSI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate TSI's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate TSI's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TSI?

Key metric: As TSI is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for TSI. This is calculated by dividing TSI's market cap by their current revenue.
What is TSI's PS Ratio?
PS Ratio	0.7x
Sales	AU$18.89m
Market Cap	AU$13.00m

TSI key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.9x
Enterprise Value/EBITDA	-2.6x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does TSI's PS Ratio compare to its peers?

The above table shows the PS ratio for TSI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	3.8x
AVG Australian Vintage	0.2x	2.0%	AU$46.1m
LRK LARK Distilling	7.3x	22.7%	AU$122.7m
BEE Broo	4.1x	n/a	AU$8.6m
AAP Australian Agricultural Projects	3.4x	n/a	AU$16.2m
TSI Top Shelf International Holdings	0.7x	n/a	AU$13.0m

Price-To-Sales vs Peers: TSI is good value based on its Price-To-Sales Ratio (0.7x) compared to the peer average (3.5x).

Price to Sales Ratio vs Industry

How does TSI's PS Ratio compare vs other companies in the Global Beverage Industry?

43 Companies	Price / Sales	Estimated Growth	Market Cap

43 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: TSI is good value based on its Price-To-Sales Ratio (0.7x) compared to the Global Beverage industry average (1.7x).

Price to Sales Ratio vs Fair Ratio

What is TSI's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TSI PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.7x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate TSI's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Ricegrowers

AU$630.9m

Operates as a rice food company in Australia, New Zealand, the Pacific Islands, the Middle East, the United States, and internationally.

SGLLV

AU$9.82

0.3%

n/a

Noumi

AU$47.1m

Engages in develops, sources, manufactures, markets, sells, and distributes plant-based and dairy beverages, dairy and nutritional products to wholesale and consumer markets.

NOU

AU$0.17

-10.5%

73.5%

Australian Vintage

AU$46.1m

Produces, packages, markets, and distributes wine in Australia, New Zealand, the United Kingdom, Europe, North America, Asia, and internationally.

AVG

AU$0.14

3.7%

-66.3%