Fair Value Calculator Fair Value Calculator
EN DE

Treasury Wine Estates Limited (TSRYF) Fair Value & Analysis

Consumer Defensive · US · Market cap $2.8B

TW Treasury Wine Estates Limited logo Treasury Wine Estates Limited TSRYF · US
Price$3.10
Fair Value$4.83
Upside+55.8%
Quality42/100
Watch Treasury Wine Estates Limited for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range $3.54 – $7.36 📤 Share as image

Fair value as of: Jul 21, 2026

From 23 valuation models · updated 2 days ago

Fair value updated Jul 21, 2026, revised from $4.75 to $4.83 (+1.7%) since Jun 25, 2026. Share price −11.4% over the past month.

Price vs Fair Value (12 months)

$7.00 $2.15 Fair Value $4.83 Dec 2024 Jul 2026

12‑month range $2.15 – $7.00 · fair‑value band $3.54 – $7.36 · the $3.10 price screens below the $4.83 fair value. As of Jul 21, 2026.

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

Analysis

Treasury Wine Estates Limited (TSRYF) currently trades at $3.10, while our model-based Fair Value estimate is $4.83, implying the stock looks roughly 55.8% undervalued today. We read business quality at 42/100 (below-average quality), in the Consumer Defensive 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, Treasury Wine Estates Limited generated revenue of $2.7B at a net margin of -15.9%. Revenue declined 16.6% year over year. It earns a return on equity of -9.9%. Net debt stands at $1.8B. Fundamentals as of Jul 21, 2026

Our scenario range runs from $3.54 (bear case) to $7.36 (bull case); at $3.10, the current price sits below that range. The share trades about 39% below its 52-week high and 44% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 0% fair-value upside, at 56%, TSRYF screens cheaper than that median.

Key figures & financial health

Revenue (TTM) $2.7B
Revenue growth (YoY) -16.6%
Net margin -15.9%
Return on equity -9.9%
Free cash flow $389M FY2025
Operating margin -55.4%
More key figures
EPS (TTM) $-0.3700
Dividend yield 5.7%
EPS growth (YoY) +21.0%
Net debt $1.8B FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 21, 2026. TTM = trailing twelve months.

About the company

Treasury Wine Estates Limited operates as a wine company in Australia, the United States, the United Kingdom, and internationally. The company engages in the viticulture and winemaking, as well as marketing, sale, and distribution of wine. Its wine portfolio includes brands, such as Penfolds, DAOU Vineyards, 19 Crimes, Drop of Sunshine, Frank Family Vineyards, Wolf Blass, St Hubert's The Stag, Matua, Lindeman's, Squealing Pig, Blossom Hill, Pepper Jack, Wynns, Seppelt, Beringer, Etude, Sterling Vineyards, Beaulieu Vineyard, Stags' Leap, Beringer Bros, and Castello di Gabbiano. The company also provides contract bottling services to third parties. In addition, it is involved in the sale of grape and bulk wine, as well as ownership and leasing of vineyards. The company markets and sells its products to distributors, wholesalers, retail chains, independent retailers, and on-premises outlets, as well as directly to consumers. Treasury Wine Estates Limited was founded in 1843 and is …

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Treasury Wine Estates Limited reported revenue of $2.9B in FY2025 versus $2.6B in FY2021, a compound +3.4%/yr. Reported net income was $437M in FY2025, compounding +15.0%/yr from FY2021.

Revenue +3.4%/yr
FY21 $2.6B
FY22 $2.5B
FY23 $2.4B
FY24 $2.8B
FY25 $2.9B
Net income +15.0%/yr
FY21 $250M
FY22 $263M
FY23 $255M
FY24 $98.9M
FY25 $437M

Is TSRYF fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Treasury Wine Estates Limited Fair Value". https://www.fairvalue-calculator.com/stock/TSRYF

Similar stocks

10 more Beverages - Wineries & Distilleries stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,241 ¥1,744 +40%
Diageo plc DEOP34 R$22.64 R$4.04 -82%
Wuliangye Yibin Co 000858 ¥81.08 ¥53.06 -35%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥113.61 ¥248.18 +118%
Pernod Ricard SA RI €63.42 €63.28 -0%
Luzhou Laojiao Co 000568 ¥86.88 ¥95.88 +10%
Brown-Forman Corporation BFA $27.25 $23.85 -12%
United Spirits Limited UNITDSPR ₹1,338 ₹430.08 -68%
Thai Beverage Public Company TBVPF $0.3358 $0.5300 +58%
Jiangsu Yanghe Distillery Co 002304 ¥41.25 ¥25.43 -38%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is Treasury Wine Estates Limited (TSRYF) undervalued?
As of Jul 21, 2026, our model estimates a fair value of $4.83 versus a price of $3.10, about +56% (undervalued). Model-based estimate, not financial advice.
What is the fair value of TSRYF?
Our model-based fair value for Treasury Wine Estates Limited is $4.83 (as of Jul 21, 2026), built from audited fundamentals. The current price is $3.10.
What is the quality score of TSRYF?
Treasury Wine Estates Limited has a Quality Score of 42/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Treasury Wine Estates Limited (TSRYF)?
Treasury Wine Estates Limited reported trailing-twelve-month revenue of about $2.7B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TSRYF?
The net profit margin of Treasury Wine Estates Limited is about -15.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Treasury Wine Estates Limited pay a dividend?
Treasury Wine Estates Limited currently shows a dividend yield of about 5.71% relative to its recent price (as of Jul 21, 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

Unlock the full Treasury Wine Estates Limited analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.