What is the intrinsic value of SUL.AX?

As of 2025-05-25, the Intrinsic Value of Super Retail Group Ltd (SUL.AX) is 17.68 AUD. This SUL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.03 AUD, the upside of Super Retail Group Ltd is 26.00%.

The range of the Intrinsic Value is 13.58 - 24.54 AUD

Is SUL.AX undervalued or overvalued?

Based on its market price of 14.03 AUD and our intrinsic valuation, Super Retail Group Ltd (SUL.AX) is undervalued by 26.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.58 - 24.54	17.68	26.0%
DCF (Growth 10y)	15.38 - 26.56	19.58	39.6%
DCF (EBITDA 5y)	7.18 - 11.70	9.31	-33.6%
DCF (EBITDA 10y)	10.27 - 15.30	12.57	-10.4%
Fair Value	25.07 - 25.07	25.07	78.72%
P/E	13.32 - 19.60	14.76	5.2%
EV/EBITDA	2.07 - 11.71	6.16	-56.1%
EPV	5.64 - 8.98	7.31	-47.9%
DDM - Stable	7.73 - 16.89	12.31	-12.3%
DDM - Multi	12.55 - 20.00	15.32	9.2%