Universal Store Holdings Ltd
ASX:UNI

Watchlist Manager
Universal Store Holdings Ltd Logo
Universal Store Holdings Ltd
ASX:UNI
Watchlist
Price: 7.67 AUD -1.79% Market Closed
Market Cap: 588.4m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one UNI stock under the Base Case scenario is 9.23 AUD. Compared to the current market price of 7.67 AUD, Universal Store Holdings Ltd is Undervalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

UNI Relative Value
Base Case
9.23 AUD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
10
vs Industry
14
Median 3Y
1.6
Median 5Y
1.2
Industry
0.5
Forward
1.7
More Details
23.6
P/E
P/E
Price to Earnings
23.6
vs History
5
vs Industry
19
Median 3Y
15.5
Median 5Y
12.1
Industry
16.6
Forward
16.7
More Details
7.1
P/OCF
P/OCF
Price to OCF
7.1
vs History
30
vs Industry
37
Median 3Y
7
Median 5Y
5.3
Industry
8
More Details
21.4
P/FCFE
P/FCFE
Price to FCFE
21.4
vs History
16
vs Industry
19
Median 3Y
16.9
Median 5Y
12.8
Industry
16.2
More Details
3.9
P/B
P/B
Price to Book Value
3.9
vs History
30
vs Industry
14
Median 3Y
3
Median 5Y
3.3
Industry
1.6
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
10
vs Industry
15
Median 3Y
1.6
Median 5Y
1.2
Industry
0.7
Forward
1.7
More Details
3.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.1
vs History
16
vs Industry
29
Median 3Y
2.8
Median 5Y
2.1
Industry
2.2
More Details
11.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.5
vs History
16
vs Industry
23
Median 3Y
10.2
Median 5Y
8
Industry
8.3
Forward
6.3
More Details
11.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.5
vs History
16
vs Industry
34
Median 3Y
10.2
Median 5Y
8
Industry
12.5
Forward
10.8
More Details
7.2
EV/OCF
EV/OCF
Enterprise Value to OCF
7.2
vs History
32
vs Industry
42
Median 3Y
7.2
Median 5Y
5.8
Industry
9.3
More Details
8.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
8.2
vs History
35
vs Industry
42
Median 3Y
8.3
Median 5Y
6.9
Industry
13
More Details
2.9
EV/IC
EV/IC
Enterprise Value to IC
2.9
vs History
28
vs Industry
12
Median 3Y
2.1
Median 5Y
2.4
Industry
1
More Details

Multiples Across Competitors

UNI Competitors Multiples
Universal Store Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Universal Store Holdings Ltd
ASX:UNI
588.4m AUD 1.9 23.6 11.5 11.5
ES
Industria de Diseno Textil SA
MAD:ITX
149.2B EUR 3.9 25.4 13.1 18.5
US
TJX Companies Inc
NYSE:TJX
145.5B USD 2.6 29.9 19.3 22.7
JP
Fast Retailing Co Ltd
TSE:9983
14.7T JPY 4.5 35.8 17.6 24.4
ZA
Pepkor Holdings Ltd
JSE:PPH
100.4B Zac 0 0 0 0
ZA
Mr Price Group Ltd
JSE:MRP
62.8B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
46.7B USD 2.2 22.3 14.3 16.8
ZA
Foschini Group Ltd
JSE:TFG
43.2B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
27.7B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
224.5B SEK 1 20.4 6.9 16.1
IN
Trent Ltd
NSE:TRENT
1.9T INR 11.1 123.4 69.4 102.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Universal Store Holdings Ltd
ASX:UNI
Average EV/EBITDA: 21.7
11.5
34%
0.3
ES
Industria de Diseno Textil SA
MAD:ITX
13.1
7%
1.9
US
TJX Companies Inc
NYSE:TJX
19.3
8%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
17.6
9%
2
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.3
6%
2.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
6.9
4%
1.7
IN
Trent Ltd
NSE:TRENT
69.4
35%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Universal Store Holdings Ltd
ASX:UNI
Average EV/EBIT: 30.4
11.5
14%
0.8
ES
Industria de Diseno Textil SA
MAD:ITX
18.5
7%
2.6
US
TJX Companies Inc
NYSE:TJX
22.7
8%
2.8
JP
Fast Retailing Co Ltd
TSE:9983
24.4
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
16.8
6%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
28%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
16.1
6%
2.7
IN
Trent Ltd
NSE:TRENT
102.7
34%
3

See Also

Summary
UNI intrinsic value, competitors valuation, and company profile.
DCF Valuation
UNI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UNI stock valuation using valuation multiples.
Wall Street Estimates
UNI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
UNI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.