
Super Retail Group Ltd
ASX:SUL

Intrinsic Value
The intrinsic value of one
SUL
stock under the Base Case scenario is
17.93
AUD.
Compared to the current market price of 13.44 AUD,
Super Retail Group Ltd
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Super Retail Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Super Retail Group Ltd
Balance Sheet Decomposition
Super Retail Group Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 167.7m |
Receivables | 38.3m |
Other Current Assets | 1B |
Non-Current Assets | 2.2B |
PP&E | 1.3B |
Intangibles | 843.6m |
Other Non-Current Assets | 16.2m |
Free Cash Flow Analysis
Super Retail Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Super Retail Group Ltd
Revenue
|
4B
AUD
|
Cost of Revenue
|
-2.2B
AUD
|
Gross Profit
|
1.8B
AUD
|
Operating Expenses
|
-1.4B
AUD
|
Operating Income
|
376.5m
AUD
|
Other Expenses
|
-150m
AUD
|
Net Income
|
226.5m
AUD
|
SUL Profitability Score
Profitability Due Diligence
Super Retail Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Super Retail Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
SUL Solvency Score
Solvency Due Diligence
Super Retail Group Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Super Retail Group Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SUL Price Targets Summary
Super Retail Group Ltd
According to Wall Street analysts, the average 1-year price target for
SUL
is 15.42 AUD
with a low forecast of 12.73 AUD and a high forecast of 18.9 AUD.
Dividends
Current shareholder yield for SUL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SUL
stock under the Base Case scenario is
17.93
AUD.
Compared to the current market price of 13.44 AUD,
Super Retail Group Ltd
is
Undervalued by 25%.