Shoprite Holdings Ltd (SRGHY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Shoprite Holdings Ltd $19.01, price $18.63, upside +2.0%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shoprite Holdings Ltd ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $9.06 – $20.08 · fair‑value band $11.58 – $36.55 · the $18.63 price screens below the $19.01 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Shoprite Holdings Ltd ADR in your weekly email
Every Wednesday you see whether Shoprite Holdings Ltd ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Shoprite Holdings Ltd, an investment holding company, engages in the food retail and wholesale business in South Africa and internationally. It operates through four segments: Supermarkets RSA, Supermarkets Non-RSA, and Other Operating segments. The company also offers clothing, general merchandise, cosmetics, and liquor products.
Show more
Shoprite Holdings Ltd, an investment holding company, engages in the food retail and wholesale business in South Africa and internationally. It operates through four segments: Supermarkets RSA, Supermarkets Non-RSA, and Other Operating segments. The company also offers clothing, general merchandise, cosmetics, and liquor products. In addition, it distributes various pharmaceutical products and surgical equipment to pharmacies, hospitals, clinics, dispensing doctors, and veterinary surgeons. In addition, it operates furniture stores retailing products, such as furniture, household appliances, and home entertainment systems. The company operates stores under the Shoprite, Checkers, Checkers Hyper, Usave, Checkers Foods, OK Furniture, House & Home, Shoprite LiquorShop, OK Franchise, Checkers LiquorShop, MediRite, UNIQ, Petshop Science, Checkers Outdoor, Transpharm, Checkers Little Me, Freshmark, Red Star Wholesale, Rainmaker, K'nect, Shoprite Send, Shoprite Cash & Carry, Computicket, Pingo, Shoprite Sixty60 and Checkers Sixty60 brands. The company also operates franchise stores. Further, it provides ticketing, and car rental and accommodation services; stadium management, capacity management, travel management, and access control solutions; and credit financing, financial, and treasury management services. Additionally, it invests in properties; and sells products to franchisees under drop-shipment arrangements. Shoprite Holdings Ltd was incorporated in 1936 and is based in Brackenfell, South Africa.
Stock analysis
Shoprite Holdings Ltd ADR (SRGHY) currently trades at $18.63, while our model-based Fair Value estimate is $19.01, so the stock looks roughly fairly valued today (gap 2.0%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $21.01 per share, and 12 of the 26 models we run sit above the $18.63 price.
Bear case: the Asset-Based group reads lowest at $2.25, and 14 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $11.58 (bear) to $36.55 (bull), the price of $18.63 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shoprite Holdings Ltd ADR reported revenue of 253B ZAR in FY2025 versus 168B ZAR in FY2021, a compound +10.7%/yr. Reported net income was 7.6B ZAR in FY2025, compounding +11.9%/yr from FY2021.
Key figures
Market cap $10.1B · P/E ratio 21.3 · P/S ratio 0.64 · EPS (TTM) $0.8500 · Dividend yield 2.6% · Net margin 3.0% · Return on equity 25.9% · Return on assets (EBIT) 12.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 7% below its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −6% fair-value upside, at 2%, SRGHY screens cheaper than that median.
Fair Value models
Bear $11.58Fair Value $19.01Bull $36.55
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+5.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.0%
Start year 2020 (pandemic). Over 10 years: +8.3% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in ZAR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in ZAR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+15.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.7%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.12.7% vs 6.1%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 6%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+23.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in ZAR, South Africa: IMF forecast 3.3% a year to 2030, 4.9% from 2016 to 2025) that is about +19.9% a year for the price and +3.9% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (27 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
Compare Shoprite Holdings Ltd ADR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Department Stores · 106 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+3.7% · Below median
Profitability
Return on equity (TTM)25.9% · Top 25%
Return on assets7.1% · Top 25%
Net margin (TTM)2.9% · Below median
Operating margin (TTM)5.4% · Below median
Growth and dividend
Revenue growth7.2% · Top 25%
Dividend yield (TTM)2.6% · Above median
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Department Stores median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Shoprite Holdings Ltd (SRGHY) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $19.01 versus a price of $18.63, about +2% upside (fairly valued).
What is the fair value of SRGHY?
Our model-based fair value for Shoprite Holdings Ltd ADR is $19.01 (as of Sep 23, 2026), built from audited fundamentals. The current price: $18.63.
What is the quality score of SRGHY?
Shoprite Holdings Ltd ADR has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Shoprite Holdings Ltd (SRGHY)?
Our model-based price target is the fair value of $19.01 (as of Sep 23, 2026) from 26 valuation models. Cautious scenario $11.58, optimistic scenario $36.55. It is a calculation from audited fundamentals, not an analyst target.
What is the Shoprite Holdings Ltd ADR stock forecast for 2026?
Our models put fair value at $19.01, about +2% upside versus a price of $18.63 (fairly valued). Cautious scenario $11.58, optimistic scenario $36.55. The calculation is refreshed regularly with new filings.
What is the revenue of Shoprite Holdings Ltd (SRGHY)?
Shoprite Holdings Ltd ADR reported trailing-twelve-month revenue of about 262B ZAR (latest available figure, as of Sep 23, 2026).
Does Shoprite Holdings Ltd ADR pay a dividend?
Shoprite Holdings Ltd ADR currently shows a dividend yield of about 2.56% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Shoprite Holdings Ltd (SRGHY)?
For today's price to be fair in a discounted-cash-flow model, Shoprite Holdings Ltd ADR would have to grow free cash flow by +23.8 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.0 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of SRGHY use?
Our models discount Shoprite Holdings Ltd ADR at 8.1 %: a base by market capitalisation (large), damped by beta 0.31, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shoprite Holdings Ltd ADR that is +23.8 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has Shoprite Holdings Ltd (SRGHY) delivered so far?
Over the past 5 years revenue at Shoprite Holdings Ltd ADR grew +10.0 % a year. The price currently implies +23.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shoprite Holdings Ltd (SRGHY) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Shoprite Holdings Ltd ADR (+23.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shoprite Holdings Ltd (SRGHY)?
The free-cash-flow yield on the price is 1.77 %: that much free cash flow Shoprite Holdings Ltd ADR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shoprite Holdings Ltd (SRGHY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shoprite Holdings Ltd ADR it is $19.01 per share (as of Sep 23, 2026), against a price of $18.63. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Shoprite Holdings Ltd ADR stock overvalued or undervalued in 2026?
As of Sep 23, 2026, SRGHY trades below its calculated fair value: price $18.63, fair value $19.01, a gap of about +2% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SRGHY?
No. The price is what the market pays today ($18.63); the fair value is what the company's own numbers justify ($19.01). For Shoprite Holdings Ltd ADR the two are $0.3800 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shoprite Holdings Ltd ADR worth?
The market values Shoprite Holdings Ltd ADR at about $10.1B (market capitalisation, as of Sep 23, 2026). Per share that is $18.63; our models calculate a fair value of $19.01 per share.
What do the bullish and bearish scenarios say about SRGHY?
Our models span a range for Shoprite Holdings Ltd ADR: cautious scenario $11.58, base $19.01, optimistic $36.55 per share (as of Sep 23, 2026, price $18.63). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SRGHY?
Shoprite Holdings Ltd ADR trades at a price-to-earnings ratio of 21.3 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $19.01 is built from several models across several years. Other multiples: P/B 6.0, P/S 0.7, EV/EBITDA 9.5.
How solid is the balance sheet of Shoprite Holdings Ltd (SRGHY)?
Balance-sheet figures for Shoprite Holdings Ltd ADR (as of Sep 23, 2026): return on equity 25.9%, debt of 0.22 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is SRGHY from its 52-week high?
Shoprite Holdings Ltd ADR trades at $18.63, about 7% below its 52-week high of $20.08 and 24% above the low of $15.07 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $19.01 is for.
Which stocks are comparable to Shoprite Holdings Ltd ADR?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Macy's, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Shoprite Holdings Ltd ADR stock attractive at the current price?
The data as of Sep 23, 2026: price $18.63, calculated fair value $19.01 (+2%), Quality Score 57/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SRGHY calculated?
We run Shoprite Holdings Ltd ADR through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $19.01, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Shoprite Holdings Ltd ADR currently trades 2 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Shoprite Holdings Ltd (SRGHY)?
The closing price on Oct 2, 2026 was $18.63. Our model-based fair value is $19.01, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shoprite Holdings Ltd ADR right now?
The model range is unusually wide ($11.58 to $36.55). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Where does the earnings growth of Shoprite Holdings Ltd (SRGHY) come from?
Earnings per share at Shoprite Holdings Ltd ADR grew +4.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.1 %, EBIT margin +0.4 %, tax rate +0.1 %, residual (interest, one-offs) −3.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Shoprite Holdings Ltd ADR
How large is the market capitalisation of Shoprite Holdings Ltd (SRGHY)?
The market capitalisation of Shoprite Holdings Ltd ADR is $10.1B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Shoprite Holdings Ltd (SRGHY)?
The price-to-sales ratio of Shoprite Holdings Ltd ADR is 0.64 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shoprite Holdings Ltd (SRGHY)?
Earnings per share at Shoprite Holdings Ltd ADR are $0.8500 (price ÷ EPS = P/E 21.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shoprite Holdings Ltd (SRGHY)?
The dividend yield of Shoprite Holdings Ltd ADR is 2.6% (payout 56.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Shoprite Holdings Ltd (SRGHY)?
The net margin of Shoprite Holdings Ltd ADR is 3.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Shoprite Holdings Ltd (SRGHY)?
The return on equity (ROE) of Shoprite Holdings Ltd ADR is 25.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Shoprite Holdings Ltd (SRGHY)?
On an EBIT basis the return on assets of Shoprite Holdings Ltd ADR is 12.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Shoprite Holdings Ltd (SRGHY)?
The operating margin of Shoprite Holdings Ltd ADR is 5.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shoprite Holdings Ltd (SRGHY)?
Revenue at Shoprite Holdings Ltd ADR is growing +7.2% versus a year earlier (3y avg +11.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Shoprite Holdings Ltd (SRGHY)?
Earnings per share at Shoprite Holdings Ltd ADR are growing +0.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shoprite Holdings Ltd (SRGHY) carry?
The net debt of Shoprite Holdings Ltd ADR is 45.9B ZAR (fiscal year 2025, ≈ 15.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shoprite Holdings Ltd ADR in the live analysis
One click puts Shoprite Holdings Ltd ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 23, 2026