Adairs Ltd
ASX:ADH

Watchlist Manager
Adairs Ltd Logo
Adairs Ltd
ASX:ADH
Watchlist
Price: 1.707 AUD 0.71% Market Closed
Market Cap: 302.7m AUD

Relative Value

The Relative Value of one ADH stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.707 AUD, Adairs 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.

ADH Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
37
Median 3Y
0.6
Median 5Y
0.7
Industry
0.6
Forward
0.5
vs History
38
vs Industry
41
Median 3Y
10.7
Median 5Y
9.9
Industry
16.8
Forward
8.4
vs History
74
vs Industry
50
Median 3Y
4.1
Median 5Y
4.7
Industry
8.5
vs History
66
vs Industry
23
Median 3Y
15.6
Median 5Y
13.3
Industry
17.5
vs History
90
vs Industry
39
Median 3Y
1.7
Median 5Y
1.9
Industry
1.7
vs History
82
vs Industry
30
Median 3Y
1
Median 5Y
1.1
Industry
0.7
Forward
0.8
vs History
73
vs Industry
43
Median 3Y
2
Median 5Y
2.1
Industry
2.3
vs History
23
vs Industry
30
Median 3Y
9
Median 5Y
8.5
Industry
8.5
Forward
4.8
vs History
23
vs Industry
44
Median 3Y
9
Median 5Y
8.5
Industry
13.1
Forward
8.5
vs History
41
vs Industry
42
Median 3Y
7
Median 5Y
6.5
Industry
10.1
vs History
44
vs Industry
41
Median 3Y
8.6
Median 5Y
7.9
Industry
14.2
vs History
87
vs Industry
40
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

ADH Competitors Multiples
Adairs 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
Adairs Ltd
ASX:ADH
301.7m AUD 0.5 11.7 10.2 10.2
US
Williams-Sonoma Inc
NYSE:WSM
22.4B USD 2.8 20.2 12.9 15
JP
Nitori Holdings Co Ltd
TSE:9843
1.6T JPY 1 10.3 5.1 6.7
ZA
Lewis Group Ltd
JSE:LEW
5B Zac 0 0 0 0
MT
HomeChoice International PLC
JSE:HIL
4.7B Zac 0 0 0 0
US
RH
NYSE:RH
3.2B USD 0.9 29.1 12.6 17.7
UK
Dunelm Group PLC
LSE:DNLM
2.2B GBP 1.3 14.3 8.4 11.6
US
Arhaus Inc
NASDAQ:ARHS
1.6B USD 1.2 22 12.3 14.7
CA
Leon's Furniture Ltd
TSX:LNF
2B CAD 0.8 11.4 6.1 9.1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.4B CNY 6.6 13.6 10.3 10.3
AU
Nick Scali Ltd
ASX:NCK
1.8B AUD 3.6 30.9 18.9 18.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Adairs Ltd
ASX:ADH
Average EV/EBITDA: 10.8
10.2
36%
0.3
US
Williams-Sonoma Inc
NYSE:WSM
12.9
3%
4.3
JP
Nitori Holdings Co Ltd
TSE:9843
5.1
0%
N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
10%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
12.6
25%
0.5
UK
Dunelm Group PLC
LSE:DNLM
8.4
5%
1.7
US
Arhaus Inc
NASDAQ:ARHS
12.3
12%
1
CA
Leon's Furniture Ltd
TSX:LNF
6.1
6%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.3
N/A N/A
AU
Nick Scali Ltd
ASX:NCK
18.9
31%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Adairs Ltd
ASX:ADH
Average EV/EBIT: 12.7
10.2
15%
0.7
US
Williams-Sonoma Inc
NYSE:WSM
15
2%
7.5
JP
Nitori Holdings Co Ltd
TSE:9843
6.7
N/A N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
11%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
17.7
28%
0.6
UK
Dunelm Group PLC
LSE:DNLM
11.6
5%
2.3
US
Arhaus Inc
NASDAQ:ARHS
14.7
9%
1.6
CA
Leon's Furniture Ltd
TSX:LNF
9.1
9%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.3
N/A N/A
AU
Nick Scali Ltd
ASX:NCK
18.9
18%
1