Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 12.63 AUD -0.86% Market Closed
Market Cap: 1.5B AUD

Intrinsic Value

The intrinsic value of one TPW stock under the Base Case scenario is 8.68 AUD. Compared to the current market price of 12.63 AUD, Temple & Webster Group Ltd is Overvalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TPW Intrinsic Value
8.68 AUD
Overvaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Temple & Webster Group Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about TPW?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TPW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Temple & Webster Group Ltd.

Explain Valuation
Compare TPW to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Temple & Webster’s reliance on overseas suppliers and complex logistics networks could expose the company to prolonged shipping delays and higher freight costs, potentially eroding margins and damaging its reputation for timely deliveries.

The online home-furnishings market in Australia might become saturated as global competitors such as Amazon and Wayfair deepen their investments, threatening Temple & Webster’s market share and bargaining power with suppliers.

A rising dependence on digital marketing could become a drawback if customer acquisition costs increase substantially, limiting the company’s ability to attract new buyers profitably.

Bull Theses

Temple & Webster’s leadership position in Australia’s online furniture and homewares segment provides a significant first-mover advantage, especially as more consumers embrace e-commerce for big-ticket home purchases.

Ongoing investment in technology, including augmented reality features and advanced personalization tools, could enhance the online shopping experience, driving higher customer conversion and retention rates.

A strong drop-ship supply chain model allows Temple & Webster to operate with relatively low inventory risk, which can translate into superior cash flow management and more flexible product offerings compared to traditional retailers.

Show More Less
How do you feel about TPW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Temple & Webster Group Ltd

Current Assets 190.3m
Cash & Short-Term Investments 141.7m
Receivables 11.6m
Other Current Assets 37m
Non-Current Assets 87.2m
PP&E 27.6m
Intangibles 8.7m
Other Non-Current Assets 50.9m
Current Liabilities 112.6m
Accounts Payable 48.3m
Accrued Liabilities 17.6m
Other Current Liabilities 46.7m
Non-Current Liabilities 16.8m
Long-Term Debt 14.8m
Other Non-Current Liabilities 2m
Efficiency

Free Cash Flow Analysis
Temple & Webster Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Temple & Webster Group Ltd

Revenue
600.7m AUD
Cost of Revenue
-402.6m AUD
Gross Profit
198.1m AUD
Operating Expenses
-187.7m AUD
Operating Income
10.4m AUD
Other Expenses
871k AUD
Net Income
11.3m AUD
Fundamental Scores

TPW Profitability Score
Profitability Due Diligence

Temple & Webster Group Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive ROIC
46/100
Profitability
Score

Temple & Webster Group Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

TPW Solvency Score
Solvency Due Diligence

Temple & Webster Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
65/100
Solvency
Score

Temple & Webster Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TPW Price Targets Summary
Temple & Webster Group Ltd

Wall Street analysts forecast TPW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TPW is 20.05 AUD with a low forecast of 14.95 AUD and a high forecast of 29.4 AUD.

Lowest
Price Target
14.95 AUD
18% Upside
Average
Price Target
20.05 AUD
59% Upside
Highest
Price Target
29.4 AUD
133% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Temple & Webster Group Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for TPW 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TPW stock?

The intrinsic value of one TPW stock under the Base Case scenario is 8.68 AUD.

Is TPW stock undervalued or overvalued?

Compared to the current market price of 12.63 AUD, Temple & Webster Group Ltd is Overvalued by 31%.

Back to Top