
Temple & Webster Group Ltd
ASX:TPW

Intrinsic Value
The intrinsic value of one
TPW
stock under the Base Case scenario is
8.2
AUD.
Compared to the current market price of 21.03 AUD,
Temple & Webster Group Ltd
is
Overvalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Temple & Webster Group Ltd
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Temple & Webster Group Ltd
Balance Sheet Decomposition
Temple & Webster Group Ltd
Current Assets | 175.8m |
Cash & Short-Term Investments | 139.3m |
Receivables | 2.4m |
Other Current Assets | 34.2m |
Non-Current Assets | 62.6m |
PP&E | 25.1m |
Intangibles | 8.3m |
Other Non-Current Assets | 29.3m |
Free Cash Flow Analysis
Temple & Webster Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Temple & Webster Group Ltd
Revenue
|
557.7m
AUD
|
Cost of Revenue
|
-369.6m
AUD
|
Gross Profit
|
188.1m
AUD
|
Operating Expenses
|
-177.9m
AUD
|
Operating Income
|
10.2m
AUD
|
Other Expenses
|
-3.6m
AUD
|
Net Income
|
6.6m
AUD
|
TPW Profitability Score
Profitability Due Diligence
Temple & Webster Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Temple & Webster Group Ltd's profitability score is 51/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
TPW
is 20.21 AUD
with a low forecast of 15.66 AUD and a high forecast of 29.4 AUD.
Dividends
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?
The intrinsic value of one
TPW
stock under the Base Case scenario is
8.2
AUD.
Compared to the current market price of 21.03 AUD,
Temple & Webster Group Ltd
is
Overvalued by 61%.