First Time Loading...

Adore Beauty Group Ltd
ASX:ABY

Watchlist Manager
Adore Beauty Group Ltd Logo
Adore Beauty Group Ltd
ASX:ABY
Watchlist
Price: 1.18 AUD -1.26% Market Closed
Updated: Apr 25, 2024

Relative Value

The Relative Value of one ABY stock under the Base Case scenario is 1.65 AUD. Compared to the current market price of 1.18 AUD, Adore Beauty Group Ltd is Undervalued by 28%.

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
Base Case
1.65 AUD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
42
Median 3Y
0.6
Median 5Y
0.6
Industry
0.6
Forward
0.6
vs History
47
vs Industry
1
Median 3Y
240.7
Median 5Y
209.3
Industry
16.2
Forward
72.1
vs History
61
vs Industry
11
Median 3Y
45.5
Median 5Y
40.6
Industry
7.8
vs History
20
vs Industry
9
Median 3Y
-46.2
Median 5Y
-52.3
Industry
15.6
vs History
61
vs Industry
21
Median 3Y
3.5
Median 5Y
3.4
Industry
1.6
vs History
47
vs Industry
57
Median 3Y
0.5
Median 5Y
0.4
Industry
0.7
Forward
0.4
vs History
47
vs Industry
62
Median 3Y
1.4
Median 5Y
1.3
Industry
2.2
vs History
20
vs Industry
2
Median 3Y
40.2
Median 5Y
31.8
Industry
8.3
Forward
17.5
vs History
20
vs Industry
2
Median 3Y
40.2
Median 5Y
31.8
Industry
12.6
Forward
34.8
vs History
61
vs Industry
19
Median 3Y
36.4
Median 5Y
31.5
Industry
8.9
vs History
34
vs Industry
13
Median 3Y
12.3
Median 5Y
10.2
Industry
12.4
vs History
63
vs Industry
5
Median 3Y
8.8
Median 5Y
8.2
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
110.9m AUD 0.6 212 86.9 86.9
US
Amazon.com Inc
NASDAQ:AMZN
1.8T USD 3.1 58.8 20.8 48.2
ZA
Naspers Ltd
JSE:NPN
752.5B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
196.4B GBP 3 630.6 -36 580.4 -49 164.9 -35 813.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
186.9B USD 1.5 13.5 7.1 7.1
CN
Pinduoduo Inc
NASDAQ:PDD
166.4B USD 4.9 20.1 16.9 16.9
CN
Meituan
HKEX:3690
696.2B HKD 2.3 46.5 52.7 52.7
NL
Prosus NV
AEX:PRX
78.5B EUR 16.1 7.7 -214.8 -214.8
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 4.8 69.8 27.7 35.7
AR
Mercadolibre Inc
NASDAQ:MELI
68.6B USD 4.7 69.5 27.6 35.5
US
DoorDash Inc
NYSE:DASH
51.3B USD 5.9 -91.9 -693.8 -81.8
P/E Multiple
Earnings Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average P/E: 62.2
212
N/A
US
Amazon.com Inc
NASDAQ:AMZN
58.8
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 580.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.5
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20.1
130%
CN
Meituan
HKEX:3690
46.5
288%
NL
Prosus NV
AEX:PRX
7.7
-13%
UY
MercadoLibre Inc
BMV:MELIN
69.8
221%
AR
Mercadolibre Inc
NASDAQ:MELI
69.5
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -91.9 N/A
EV/EBITDA Multiple
EBITDA Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBITDA: 34.2
86.9
N/A
US
Amazon.com Inc
NASDAQ:AMZN
20.8
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -49 164.9 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.1
44%
CN
Pinduoduo Inc
NASDAQ:PDD
16.9
203%
CN
Meituan
HKEX:3690
52.7
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -214.8 N/A
UY
MercadoLibre Inc
BMV:MELIN
27.7
127%
AR
Mercadolibre Inc
NASDAQ:MELI
27.6
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -693.8 N/A
EV/EBIT Multiple
EBIT Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBIT: 40.4
86.9
N/A
US
Amazon.com Inc
NASDAQ:AMZN
48.2
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -35 813.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.1
68%
CN
Pinduoduo Inc
NASDAQ:PDD
16.9
205%
CN
Meituan
HKEX:3690
52.7
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -214.8 N/A
UY
MercadoLibre Inc
BMV:MELIN
35.7
158%
AR
Mercadolibre Inc
NASDAQ:MELI
35.5
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -81.8 N/A

See Also

Discover More