Universal Store Holdings Limited

ASX:UNI Stock Report

Market Cap: AU$570.8m

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$7.44) is trading below our estimate of fair value (A$23.67)

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 Ratio16.6x
EarningsAU$34.34m
Market CapAU$570.80m

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 Average26.3x
AX1 Accent Group
21.4x14.7%AU$1.3b
STP Step One Clothing
19.9x12.4%AU$247.0m
CTT Cettire
42.9x32.0%AU$449.9m
PMV Premier Investments
21x4.4%AU$5.4b
UNI Universal Store Holdings
16.6x9.7%AU$570.8m

Price-To-Earnings vs Peers: UNI is good value based on its Price-To-Earnings Ratio (16.6x) compared to the peer average (26.3x).

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 16.6xIndustry Avg. 17.2xNo. of Companies3PE0816243240+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: UNI is good value based on its Price-To-Earnings Ratio (16.6x) compared to the Australian Specialty Retail industry average (17.2x).

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 Ratio16.6x
Fair PE Ratio16.5x

Price-To-Earnings vs Fair Ratio: UNI is expensive based on its Price-To-Earnings Ratio (16.6x) compared to the estimated Fair Price-To-Earnings Ratio (16.5x).

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$7.44
AU$8.46
+13.6%
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$3.40n/a11
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
Nov ’23AU$5.25
AU$6.20
+18.1%
16.0%AU$8.00AU$4.55AU$3.339

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

Discover undervalued companies

MotorCycle Holdings

AU$119.2m

Owns and operates motorcycle dealerships in Australia.

MTO

AU$1.62

7D

0%

1Y

-19.8%

Dusk Group

AU$73.5m

Dusk Group Limited retails scented and unscented candles, home decor, home fragrances, and gift solutions in Australia.

DSK

AU$1.18

7D

-1.7%

1Y

20.4%

Super Retail Group

AU$3.3b

Engages in the retail of auto, sports, and outdoor leisure products in Australia and New Zealand.

SUL

AU$14.50

7D

-4.5%

1Y

8.6%