EN DE

Shaver Shop Group (SSG) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$181M

SS Shaver Shop Group SSG · AU
PriceA$1.49
Fair ValueA$2.23
Upside+49.7%
Quality65/100
Watch Shaver Shop Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.8% net margin
Low debt · generates free cash flow
7.41% dividend yield
Ranks above peers (10/14)
Moderate moat 55/100
Evidence: High Range A$1.40 – A$3.13 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 26 days ago

Share price +6.0% over the past month.

A solid business, screening 50% undervalued on our models.

What matters now

  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (A$1.40 to A$3.13) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$1.51 A$0.6494 Fair Value A$2.23 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$0.6494 – A$1.51 · fair‑value band A$1.40 – A$3.13 · the A$1.49 price screens below the A$2.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shaver Shop Group (SSG) currently trades at A$1.49, while our model-based Fair Value estimate is A$2.23, implying the stock looks roughly 49.7% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Shaver Shop Group generated revenue of A$221M at a net margin of 6.8%. Revenue grew 2.2% year over year. It earns a return on equity of 16.2%. Net debt stands at A$25.9M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$1.40 (bear case) to A$3.13 (bull case); at A$1.49, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 2% 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 -24% fair-value upside, at 50%, SSG screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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. Evidence
Highest evidence
Growth DCF A$1.14 A$1.63 A$2.24 80
Residual Income A$0.6400 A$0.7900 A$1.66 76
Rev-Margin DCF A$1.22 A$2.00 A$2.93 74
All 24 models by family
DCF Models
FCF DCF A$1.14 A$1.68 A$2.39 38
Owner Earnings A$1.69 A$2.47 A$3.50 31
5Y Revenue Exit A$1.22 A$2.00 A$3.01 39
5Y EBITDA Exit A$1.84 A$3.19 A$4.80 41
5Y P/E Exit A$1.42 A$2.38 A$3.41 38
10Y Revenue Exit A$1.14 A$1.78 A$2.67 36
10Y EBITDA Exit A$1.51 A$2.49 A$3.87 37
10Y P/E Exit A$1.28 A$2.00 A$2.93 35
Earnings-Based
Graham-Dodd A$0.7700 A$2.80 A$3.78 54
Lynch FV A$0.6600 A$0.9500 A$1.23 50
PEG = 1.0 A$0.6600 A$0.9500 A$1.23 46
EPV A$0.8400 A$0.9500 A$1.03 59
Multiples
P/E Multiple A$1.88 A$2.51 A$3.13 63
P/S Multiple A$1.45 A$1.94 A$2.42 58
P/B Multiple A$1.45 A$1.94 A$2.42 55
EV/EBIT A$2.27 A$3.04 A$3.81 53
EV/EBITDA A$2.66 A$3.56 A$4.46 54
EV/Revenue A$1.35 A$1.95 A$2.55 43
Asset-Based
NCAV (Graham) A$0.3400 A$0.4500 A$0.6800 50
Growth DCF
Growth DCF A$1.14 A$1.63 A$2.24 80
Rev-Margin DCF A$1.22 A$2.00 A$2.93 74
Economic Profit
Residual Income A$0.6400 A$0.7900 A$1.66 76
ROIC Compounder A$0.8800 A$1.06 A$1.27 72
Growth Earnings
Growth-Adj P/E A$1.30 A$1.85 A$2.41 68

Widest divergence: DCF Models (A$2.00) versus Asset-Based (A$0.4500). Highest evidence: Growth DCF (80).

Notify me when SSG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$221M
Revenue growth (YoY) +2.2%
Net margin 6.8%
Return on equity 16.2%
Free cash flow A$18.1M FY2025
P/E ratio 12.5
More key figures
Operating margin 14.1%
EPS (TTM) A$0.1100
Dividend yield 7.4%
EPS growth (YoY) -0.4%
Net debt A$25.9M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 65 · Market factors (momentum, volatility) 61

Profitability 64
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shaver Shop Group Limited engages in retailing personal care and grooming products in Australia and New Zealand. The company offers electric shavers, beard trimmers, hair clippers, body groomers, head shavers, manual shavers, oral care, massage and wellness, and skincare and haircare products for men; and hair removal, hairstyling, beauty, oral care, …

Full company description

Shaver Shop Group Limited engages in retailing personal care and grooming products in Australia and New Zealand. The company offers electric shavers, beard trimmers, hair clippers, body groomers, head shavers, manual shavers, oral care, massage and wellness, and skincare and haircare products for men; and hair removal, hairstyling, beauty, oral care, massage and wellness, and fragrance products for women. It sells its products through its corporate-owned stores, as well as online through its websites and online marketplaces. The company was formerly known as Lavomer Riah Holdings Pty Ltd and changed its name to Shaver Shop Group Limited in May 2016. Shaver Shop Group Limited was founded in 1986 and is based in Chadstone, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shaver Shop Group reported revenue of A$219M in FY2025 versus A$215M in FY2021, a compound +0.5%/yr. Reported net income was A$14.9M in FY2025, compounding −3.9%/yr from FY2021.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$219M
Latest YoY
−0.4%
Avg. growth/yr (3Y) 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.
−0.6%
Avg. growth/yr (5Y) 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.
+2.2%
Avg. growth/yr (13Y) 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.
+17.8%
Revenue +0.5%/yr
FY21 A$215M
FY22 A$223M
FY23 A$225M
FY24 A$219M
FY25 A$219M
Net income −3.9%/yr
FY21 A$17.5M
FY22 A$16.7M
FY23 A$16.8M
FY24 A$15.1M
FY25 A$14.9M
Character of growth · EPS growth decomposed (2014-2025) +3.2 % p.a.
Revenue per share +3.7 pp

of which total revenue +13.2 pp · buybacks/dilution −9.5 pp

EBIT margin −2.6 pp
Tax rate −3.0 pp
Residual (interest, one-offs) +5.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch SSG: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Shaver Shop Group Fair Value". https://www.fairvalue-calculator.com/stock/SSG

Peer Group

Specialty Retail · 221 stocks

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.

Quality Score 65 · Top 25%
Fair Value upside +50% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 7.4% · Top 25%
Debt / equity 0.12× · Lower than median

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 12.5× · Cheaper than median
P/B 1.44× · Pricier than median
P/S (TTM) 0.58× · Pricier than median
P/FCF 7.0× · Pricier than median
EV/EBITDA 5.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 29
FUTURE 11 · sector 23
PAST 65 · sector 27
HEALTH 94 · sector 94
DIVIDEND 100 · sector 51

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Shaver Shop Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shaver Shop Group (SSG) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$2.23 versus a price of A$1.49, about +50% (undervalued).
What is the fair value of SSG?
Our model-based fair value for Shaver Shop Group is A$2.23 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$1.49.
What is the quality score of SSG?
Shaver Shop Group has a Quality Score of 65/100. 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 revenue of Shaver Shop Group (SSG)?
Shaver Shop Group reported trailing-twelve-month revenue of about A$221M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of SSG?
The net profit margin of Shaver Shop Group is about 6.8%, meaning it keeps roughly 6.8% of revenue as net income. Based on the latest reported figures.
Does Shaver Shop Group pay a dividend?
Shaver Shop Group currently shows a dividend yield of about 8.08% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shaver Shop Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.