Reject Shop Valuation
Is TRS undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
0/6Valuation Score 0/6
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 TRS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: TRS (A$3) is trading above our estimate of fair value (A$1.18)
Significantly Below Fair Value: TRS is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for TRS?
Key metric: As TRS is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is TRS's PE Ratio? | |
|---|---|
| PE Ratio | 24x |
| Earnings | AU$4.71m |
| Market Cap | AU$112.99m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.4x |
| Enterprise Value/EBITDA | 11.5x |
| PEG Ratio | 0.7x |
Price to Earnings Ratio vs Peers
How does TRS's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 21.8x | ||
MYR Myer Holdings | 19.2x | 2.5% | AU$832.9m |
HVN Harvey Norman Holdings | 16.7x | 9.1% | AU$5.9b |
ABY Adore Beauty Group | 42.8x | n/a | AU$94.0m |
MTO MotorCycle Holdings | 8.4x | 9.4% | AU$119.2m |
TRS Reject Shop | 24x | 34.6% | AU$113.0m |
Price-To-Earnings vs Peers: TRS is expensive based on its Price-To-Earnings Ratio (24x) compared to the peer average (21.9x).
Price to Earnings Ratio vs Industry
How does TRS's PE Ratio compare vs other companies in the Global Multiline Retail Industry?
| 6 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 6 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: TRS is expensive based on its Price-To-Earnings Ratio (24x) compared to the Global Multiline Retail industry average (20.1x).
Price to Earnings Ratio vs Fair Ratio
What is TRS'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 24x |
| Fair PE Ratio | 18.3x |
Price-To-Earnings vs Fair Ratio: TRS is expensive based on its Price-To-Earnings Ratio (24x) compared to the estimated Fair Price-To-Earnings Ratio (18.3x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | AU$3.00 | AU$4.10 +36.7% | 17.0% | AU$5.10 | AU$3.40 | n/a | 4 |
| Nov ’25 | AU$2.85 | AU$4.10 +43.9% | 17.0% | AU$5.10 | AU$3.40 | n/a | 4 |
| Oct ’25 | AU$3.18 | AU$4.43 +39.4% | 20.5% | AU$5.76 | AU$3.40 | n/a | 5 |
| Sep ’25 | AU$3.12 | AU$4.43 +42.1% | 20.5% | AU$5.76 | AU$3.40 | n/a | 5 |
| Aug ’25 | AU$3.30 | AU$4.82 +46.1% | 17.4% | AU$5.80 | AU$3.70 | n/a | 5 |
| Jul ’25 | AU$3.26 | AU$4.82 +47.9% | 17.4% | AU$5.80 | AU$3.70 | n/a | 5 |
| Jun ’25 | AU$3.48 | AU$4.82 +38.6% | 17.4% | AU$5.80 | AU$3.70 | n/a | 5 |
| May ’25 | AU$4.21 | AU$5.68 +35.0% | 11.1% | AU$6.70 | AU$4.75 | n/a | 5 |
| Apr ’25 | AU$4.63 | AU$5.68 +22.7% | 11.1% | AU$6.70 | AU$4.75 | n/a | 5 |
| Mar ’25 | AU$4.64 | AU$5.66 +22.0% | 12.5% | AU$6.70 | AU$4.75 | n/a | 4 |
| Feb ’25 | AU$5.40 | AU$6.46 +19.7% | 4.9% | AU$7.00 | AU$6.20 | n/a | 4 |
| Jan ’25 | AU$5.44 | AU$6.46 +18.8% | 4.9% | AU$7.00 | AU$6.20 | n/a | 4 |
| Dec ’24 | AU$5.15 | AU$6.36 +23.5% | 6.6% | AU$7.00 | AU$5.85 | n/a | 4 |
| Nov ’24 | AU$5.22 | AU$6.36 +21.9% | 6.6% | AU$7.00 | AU$5.85 | AU$2.85 | 4 |
| Oct ’24 | AU$5.66 | AU$6.36 +12.4% | 6.6% | AU$7.00 | AU$5.85 | AU$3.18 | 4 |
| Sep ’24 | AU$5.41 | AU$6.36 +17.6% | 6.6% | AU$7.00 | AU$5.85 | AU$3.12 | 4 |
| Aug ’24 | AU$5.29 | AU$6.03 +13.9% | 32.5% | AU$9.30 | AU$4.25 | AU$3.30 | 4 |
| Jul ’24 | AU$4.42 | AU$6.03 +36.3% | 32.5% | AU$9.30 | AU$4.25 | AU$3.26 | 4 |
| Jun ’24 | AU$4.32 | AU$6.01 +39.1% | 28.3% | AU$9.30 | AU$4.60 | AU$3.48 | 5 |
| May ’24 | AU$4.77 | AU$6.06 +27.0% | 27.9% | AU$9.30 | AU$4.60 | AU$4.21 | 5 |
| Apr ’24 | AU$4.17 | AU$6.15 +47.6% | 25.3% | AU$9.30 | AU$4.60 | AU$4.63 | 6 |
| Mar ’24 | AU$4.24 | AU$6.15 +45.1% | 25.3% | AU$9.30 | AU$4.60 | AU$4.64 | 6 |
| Feb ’24 | AU$4.09 | AU$5.83 +42.5% | 25.1% | AU$8.60 | AU$4.30 | AU$5.40 | 6 |
| Jan ’24 | AU$4.31 | AU$5.79 +34.3% | 25.6% | AU$8.60 | AU$4.30 | AU$5.44 | 6 |
| Dec ’23 | AU$4.26 | AU$5.80 +36.0% | 25.5% | AU$8.60 | AU$4.30 | AU$5.15 | 6 |
| Nov ’23 | AU$4.79 | AU$5.80 +21.0% | 25.5% | AU$8.60 | AU$4.30 | AU$5.22 | 6 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.
Discover undervalued companies
Michael Hill International
AU$230.9m
Owns and operates jewelry stores and provides related services in Australia, New Zealand, and Canada.
MHJ
AU$0.60
7D
3.4%
1Y
-25.5%
Harvey Norman Holdings
AU$5.9b
Engages in the integrated retail, franchise, property, and digital system businesses.
HVN
AU$4.72
7D
2.8%
1Y
31.5%
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%