Adore Beauty Group Ltd
ASX:ABY

Watchlist Manager
Adore Beauty Group Ltd Logo
Adore Beauty Group Ltd
ASX:ABY
Watchlist
Price: 1.25 AUD -1.96%
Market Cap: 117.5m AUD

Relative Value

The Relative Value of one ABY stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.25 AUD, Adore Beauty Group Ltd is hidden .

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.

ABY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
55
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
38
vs Industry
10
Median 3Y
84.6
Median 5Y
84.6
Industry
17.1
Forward
31.7
vs History
57
vs Industry
11
Median 3Y
15.3
Median 5Y
21
Industry
8.5
vs History
vs Industry
13
Median 3Y
-33
Median 5Y
-45
Industry
17.6
vs History
41
vs Industry
35
Median 3Y
2.5
Median 5Y
2.8
Industry
1.7
vs History
19
vs Industry
64
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.5
vs History
22
vs Industry
70
Median 3Y
1.1
Median 5Y
1.2
Industry
2.3
vs History
42
vs Industry
17
Median 3Y
22.7
Median 5Y
25.9
Industry
8.5
Forward
9.3
vs History
42
vs Industry
26
Median 3Y
22.7
Median 5Y
25.9
Industry
13.1
Forward
20.1
vs History
53
vs Industry
15
Median 3Y
14.5
Median 5Y
17.7
Industry
10
vs History
0
vs Industry
21
Median 3Y
12.7
Median 5Y
12.3
Industry
14.2
vs History
76
vs Industry
28
Median 3Y
4.5
Median 5Y
5.8
Industry
1.1

Multiples Across Competitors

ABY Competitors Multiples
Adore Beauty Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Adore Beauty Group Ltd
ASX:ABY
117.4m AUD 0.6 154.3 27.7 27.7
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.7 18.3 33.2
ZA
Naspers Ltd
JSE:NPN
888.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
360B USD 2.5 20 20.7 20.7
CN
PDD Holdings Inc
NASDAQ:PDD
174.1B USD 2.9 11.9 8.6 8.6
NL
Prosus NV
AEX:PRX
130.2B EUR 22.3 11.3 629 629
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 53.3 27.9 34.4
AR
Mercadolibre Inc
NASDAQ:MELI
110.4B USD 4.2 53.1 27.8 34.3
US
DoorDash Inc
NASDAQ:DASH
98B USD 7.8 113.5 73.3 138.8
CN
Meituan
HKEX:3690
636.8B HKD 1.6 -287.1 -179.2 -179.2
CN
JD.Com Inc
HKEX:9618
364.1B HKD 0.3 10.2 10.7 10.7
P/S Multiple
Revenue Growth P/S to Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average P/S: 5
0.6
13%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
22.3
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.8
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
AU
Adore Beauty Group Ltd
ASX:ABY
Average P/E: 51.3
154.3
143%
1.1
US
Amazon.com Inc
NASDAQ:AMZN
33.7
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.9
10%
1.2
NL
Prosus NV
AEX:PRX
11.3
3%
3.8
UY
MercadoLibre Inc
BMV:MELIN
53.3
32%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
53.1
32%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
113.5
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -287.1
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBITDA: 93.8
27.7
88%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
18.3
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.6
13%
0.7
NL
Prosus NV
AEX:PRX
629
75%
8.4
UY
MercadoLibre Inc
BMV:MELIN
27.9
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
27.8
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
73.3
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -179.2
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.7
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBIT: 104.2
27.7
57%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
33.2
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.6
13%
0.7
NL
Prosus NV
AEX:PRX
629
97%
6.5
UY
MercadoLibre Inc
BMV:MELIN
34.4
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
34.3
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
138.8
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -179.2
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.7
4%
2.7