Universal Store Holdings Limited

ASX:UNI Stock Report

Market Cap: AU$624.5m

Universal Store Holdings Valuation

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

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: UNI (A$8.14) is trading below our estimate of fair value (A$23.5)

Significantly Below Fair Value: UNI is trading below fair value by more than 20%.

Key Valuation Metric

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

Key metric: As UNI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for UNI. This is calculated by dividing UNI's market cap by their current earnings.
What is UNI's PE Ratio?
PE Ratio18.2x
EarningsAU$34.34m
Market CapAU$624.51m

Price to Earnings Ratio vs Peers

How does UNI's PE Ratio compare to its peers?

The above table shows the PE ratio for UNI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average28.4x
AX1 Accent Group
22.8x13.7%AU$1.4b
STP Step One Clothing
18.3x12.4%AU$226.9m
CTT Cettire
52.2x32.0%AU$547.1m
PMV Premier Investments
20.1x4.4%AU$5.2b
UNI Universal Store Holdings
18.2x9.0%AU$624.5m

Price-To-Earnings vs Peers: UNI is good value based on its Price-To-Earnings Ratio (18.2x) compared to the peer average (28.4x).

Price to Earnings Ratio vs Industry

How does UNI's PE Ratio compare vs other companies in the AU Specialty Retail Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
UNI 18.2xIndustry Avg. 18.2xNo. of Companies3PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: UNI is good value based on its Price-To-Earnings Ratio (18.2x) compared to the Australian Specialty Retail industry average (18.2x).

Price to Earnings Ratio vs Fair Ratio

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

UNI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio18.2x
Fair PE Ratio16.2x

Price-To-Earnings vs Fair Ratio: UNI is expensive based on its Price-To-Earnings Ratio (18.2x) compared to the estimated Fair Price-To-Earnings Ratio (16.2x).

Analyst Price Targets

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

The above table shows the analyst UNI forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentAU$8.14
AU$8.46
+3.9%
7.9%AU$9.00AU$6.50n/a11
Dec ’25AU$7.80
AU$8.46
+8.4%
7.9%AU$9.00AU$6.50n/a11
Nov ’25AU$7.80
AU$8.46
+8.4%
7.9%AU$9.00AU$6.50n/a11
Oct ’25AU$7.64
AU$7.60
-0.6%
12.6%AU$8.81AU$4.97n/a12
Sep ’25AU$6.94
AU$7.60
+9.5%
12.6%AU$8.81AU$4.97n/a12
Aug ’25AU$6.03
AU$6.32
+4.8%
9.4%AU$7.00AU$4.97n/a12
Jul ’25AU$4.95
AU$5.62
+13.5%
10.9%AU$6.50AU$4.50n/a12
Jun ’25AU$4.92
AU$5.64
+14.6%
11.2%AU$6.50AU$4.50n/a12
May ’25AU$5.61
AU$5.60
-0.2%
10.9%AU$6.50AU$4.50n/a12
Apr ’25AU$5.35
AU$5.38
+0.5%
8.8%AU$6.11AU$4.50n/a11
Mar ’25AU$4.57
AU$5.42
+18.5%
8.8%AU$6.11AU$4.50n/a10
Feb ’25AU$4.16
AU$4.71
+13.3%
13.0%AU$5.68AU$3.90n/a10
Jan ’25AU$4.25
AU$4.57
+7.6%
15.1%AU$5.68AU$3.40n/a11
Dec ’24AU$3.53
AU$4.55
+28.8%
15.3%AU$5.68AU$3.40AU$7.8011
Nov ’24AU$3.33
AU$4.40
+32.0%
18.2%AU$5.60AU$3.00AU$7.8010
Oct ’24AU$3.46
AU$4.53
+30.9%
15.1%AU$5.70AU$3.70AU$7.649
Sep ’24AU$3.82
AU$4.42
+15.8%
17.8%AU$5.70AU$3.30AU$6.949
Aug ’24AU$3.66
AU$4.12
+12.5%
18.5%AU$5.40AU$3.00AU$6.039
Jul ’24AU$2.98
AU$4.12
+38.1%
18.5%AU$5.40AU$3.00AU$4.959
Jun ’24AU$2.95
AU$4.57
+54.9%
21.9%AU$6.70AU$3.00AU$4.9210
May ’24AU$4.70
AU$6.78
+44.1%
11.5%AU$8.30AU$5.40AU$5.6110
Apr ’24AU$5.09
AU$6.73
+32.3%
13.6%AU$8.30AU$5.40AU$5.3510
Mar ’24AU$5.59
AU$6.75
+20.7%
13.6%AU$8.30AU$5.40AU$4.5710
Feb ’24AU$5.71
AU$6.43
+12.6%
14.1%AU$8.00AU$5.00AU$4.1610
Jan ’24AU$5.18
AU$6.40
+23.6%
13.7%AU$8.00AU$5.00AU$4.2510
Dec ’23AU$5.30
AU$6.40
+20.8%
13.7%AU$8.00AU$5.00AU$3.5310

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/26 16:08
End of Day Share Price 2024/12/24 00:00
Earnings2024/06/30
Annual Earnings2024/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Universal Store Holdings Limited is covered by 19 analysts. 11 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Russell WrightBarclay Pearce Capital Pty Limited
Aryan NoroziBarrenjoey Markets Pty Limited
Chamithri RatnapalaBell Potter