ADH Relative Valuation - Adairs Ltd

Watchlist Manager

Watchlist

Price: 1.305 AUD -2.97%

Market Cap: AU$231.4m

	Adairs Ltd ASX:ADH	AU
F	Fantagio Corp KOSDAQ:032800	KR

Multiples-Based Value

The Multiples-Based Value of one ADH stock under the Base Case scenario is 3.087 AUD. Compared to the current market price of 1.305 AUD, Adairs Ltd is Undervalued by 58%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

ADH Multiples-Based Value

Base Case

Undervaluation 58%

Multiples-Based Value

Price AU$1.305

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Adairs Ltd ASX:ADH	231.4m AUD	0.4	12.1	9.9	9.9
US		Williams-Sonoma Inc NYSE:WSM	21.7B USD	2.8	19.9	12.5	14.6
JP		Nitori Holdings Co Ltd TSE:9843	1.4T JPY	0.9	9.1	4.1	5.7
MT	H	HomeChoice International PLC JSE:HIL	7.4B ZAR	1.7	17.9	11.2	12.7
ZA	L	Lewis Group Ltd JSE:LEW	4B ZAR	0.4	5	3.4	4.5
US		RH NYSE:RH	2.6B USD	0.8	23.8	11.5	16
UK		Dunelm Group PLC LSE:DNLM	1.6B GBP	0.9	10.6	6.1	8.5
CA		Leon's Furniture Ltd TSX:LNF	1.7B CAD	0.7	11.1	5.2	7.8
CN		Chengdu Fusen Noble-House Industrial Co Ltd SZSE:002818	8.5B CNY	6.7	13.7	10.5	10.5
US		Arhaus Inc NASDAQ:ARHS	956.6m USD	0.7	14.2	5.6	8.5
AU		Nick Scali Ltd ASX:NCK	1.3B AUD	2.6	19.5	12.9	12.9

				Revenue Growth	P/S to Growth
AU		Adairs Ltd ASX:ADH	Average P/S: 1.7 0.4	6%	0.1
US		Williams-Sonoma Inc NYSE:WSM	2.8	5%	0.6
JP		Nitori Holdings Co Ltd TSE:9843	0.9	3%	0.3
MT	H	HomeChoice International PLC JSE:HIL	1.7	N/A	N/A
ZA	L	Lewis Group Ltd JSE:LEW	0.4	-11%	N/A
US		RH NYSE:RH	0.8	10%	0.1
UK		Dunelm Group PLC LSE:DNLM	0.9	4%	0.2
CA		Leon's Furniture Ltd TSX:LNF	0.7	N/A	N/A
CN		Chengdu Fusen Noble-House Industrial Co Ltd SZSE:002818	6.7	N/A	N/A
US		Arhaus Inc NASDAQ:ARHS	0.7	7%	0.1
AU		Nick Scali Ltd ASX:NCK	2.6	9%	0.3

				Earnings Growth	PEG
AU		Adairs Ltd ASX:ADH	Average P/E: 14.3 12.1	23%	0.5
US		Williams-Sonoma Inc NYSE:WSM	19.9	7%	2.8
JP		Nitori Holdings Co Ltd TSE:9843	9.1	5%	1.8
MT	H	HomeChoice International PLC JSE:HIL	17.9	N/A	N/A
ZA	L	Lewis Group Ltd JSE:LEW	5	12%	0.4
US		RH NYSE:RH	23.8	56%	0.4
UK		Dunelm Group PLC LSE:DNLM	10.6	4%	2.7
CA		Leon's Furniture Ltd TSX:LNF	11.1	N/A	N/A
CN		Chengdu Fusen Noble-House Industrial Co Ltd SZSE:002818	13.7	N/A	N/A
US		Arhaus Inc NASDAQ:ARHS	14.2	11%	1.3
AU		Nick Scali Ltd ASX:NCK	19.5	21%	0.9

				EBITDA Growth	EV/EBITDA to Growth
AU		Adairs Ltd ASX:ADH	Average EV/EBITDA: 8.5 9.9	32%	0.3
US		Williams-Sonoma Inc NYSE:WSM	12.5	5%	2.5
JP		Nitori Holdings Co Ltd TSE:9843	4.1	1%	4.1
MT	H	HomeChoice International PLC JSE:HIL	11.2	N/A	N/A
ZA	L	Lewis Group Ltd JSE:LEW	3.4	10%	0.3
US		RH NYSE:RH	11.5	20%	0.6
UK		Dunelm Group PLC LSE:DNLM	6.1	4%	1.5
CA		Leon's Furniture Ltd TSX:LNF	5.2	3%	1.7
CN		Chengdu Fusen Noble-House Industrial Co Ltd SZSE:002818	10.5	N/A	N/A
US		Arhaus Inc NASDAQ:ARHS	5.6	14%	0.4
AU		Nick Scali Ltd ASX:NCK	12.9	30%	0.4

				EBIT Growth	EV/EBIT to Growth
AU		Adairs Ltd ASX:ADH	Average EV/EBIT: 10.2 9.9	14%	0.7
US		Williams-Sonoma Inc NYSE:WSM	14.6	5%	2.9
JP		Nitori Holdings Co Ltd TSE:9843	5.7	N/A	N/A
MT	H	HomeChoice International PLC JSE:HIL	12.7	N/A	N/A
ZA	L	Lewis Group Ltd JSE:LEW	4.5	11%	0.4
US		RH NYSE:RH	16	22%	0.7
UK		Dunelm Group PLC LSE:DNLM	8.5	4%	2.1
CA		Leon's Furniture Ltd TSX:LNF	7.8	4%	1.9
CN		Chengdu Fusen Noble-House Industrial Co Ltd SZSE:002818	10.5	N/A	N/A
US		Arhaus Inc NASDAQ:ARHS	8.5	11%	0.8
AU		Nick Scali Ltd ASX:NCK	12.9	16%	0.8

Adairs Ltd
ASX:ADH

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ADH Competitors Multiples
Adairs Ltd Competitors

See Also

Company

Help

Tools

Stocks

Adairs Ltd ASX:ADH

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ADH Competitors Multiples Adairs Ltd Competitors

See Also

Company

Help

Tools

Stocks

Adairs Ltd
ASX:ADH

ADH Competitors Multiples
Adairs Ltd Competitors