First Time Loading...

Adairs Ltd
ASX:ADH

Watchlist Manager
Adairs Ltd Logo
Adairs Ltd
ASX:ADH
Watchlist
Price: 2.09 AUD -2.34% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Adairs Ltd. is engaged in retail operations in thef manchester and homewares. [ Read More ]

The intrinsic value of one ADH stock under the Base Case scenario is 3.88 AUD. Compared to the current market price of 2.09 AUD, Adairs Ltd is Undervalued by 46%.

Key Points:
ADH Intrinsic Value
Base Case
3.88 AUD
Undervaluation 46%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Adairs Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ADH stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Adairs Ltd

Provide an overview of the primary business activities
of Adairs Ltd.

What unique competitive advantages
does Adairs Ltd hold over its rivals?

What risks and challenges
does Adairs Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Adairs Ltd.

Provide P/S
for Adairs Ltd.

Provide P/E
for Adairs Ltd.

Provide P/OCF
for Adairs Ltd.

Provide P/FCFE
for Adairs Ltd.

Provide P/B
for Adairs Ltd.

Provide EV/S
for Adairs Ltd.

Provide EV/GP
for Adairs Ltd.

Provide EV/EBITDA
for Adairs Ltd.

Provide EV/EBIT
for Adairs Ltd.

Provide EV/OCF
for Adairs Ltd.

Provide EV/FCFF
for Adairs Ltd.

Provide EV/IC
for Adairs Ltd.

Show me price targets
for Adairs Ltd made by professional analysts.

What are the Revenue projections
for Adairs Ltd?

How accurate were the past Revenue estimates
for Adairs Ltd?

What are the Net Income projections
for Adairs Ltd?

How accurate were the past Net Income estimates
for Adairs Ltd?

What are the EPS projections
for Adairs Ltd?

How accurate were the past EPS estimates
for Adairs Ltd?

What are the EBIT projections
for Adairs Ltd?

How accurate were the past EBIT estimates
for Adairs Ltd?

Compare the revenue forecasts
for Adairs Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Adairs Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adairs Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Adairs Ltd compared to its peers.

Compare the P/E ratios
of Adairs Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Adairs Ltd with its peers.

Analyze the financial leverage
of Adairs Ltd compared to its main competitors.

Show all profitability ratios
for Adairs Ltd.

Provide ROE
for Adairs Ltd.

Provide ROA
for Adairs Ltd.

Provide ROIC
for Adairs Ltd.

Provide ROCE
for Adairs Ltd.

Provide Gross Margin
for Adairs Ltd.

Provide Operating Margin
for Adairs Ltd.

Provide Net Margin
for Adairs Ltd.

Provide FCF Margin
for Adairs Ltd.

Show all solvency ratios
for Adairs Ltd.

Provide D/E Ratio
for Adairs Ltd.

Provide D/A Ratio
for Adairs Ltd.

Provide Interest Coverage Ratio
for Adairs Ltd.

Provide Altman Z-Score Ratio
for Adairs Ltd.

Provide Quick Ratio
for Adairs Ltd.

Provide Current Ratio
for Adairs Ltd.

Provide Cash Ratio
for Adairs Ltd.

What is the historical Revenue growth
over the last 5 years for Adairs Ltd?

What is the historical Net Income growth
over the last 5 years for Adairs Ltd?

What is the current Free Cash Flow
of Adairs Ltd?

Financials

Balance Sheet Decomposition
Adairs Ltd

Current Assets 116.6m
Cash & Short-Term Investments 21.4m
Receivables 3.8m
Other Current Assets 91.4m
Non-Current Assets 493.8m
PP&E 208.7m
Intangibles 285.1m
Other Non-Current Assets 1k
Current Liabilities 147.8m
Accounts Payable 54.8m
Other Current Liabilities 93.1m
Non-Current Liabilities 246.8m
Long-Term Debt 222.1m
Other Non-Current Liabilities 24.7m
Efficiency

Earnings Waterfall
Adairs Ltd

Revenue
599.5m AUD
Cost of Revenue
-342.1m AUD
Gross Profit
257.4m AUD
Operating Expenses
-195m AUD
Operating Income
62.4m AUD
Other Expenses
-28.7m AUD
Net Income
33.7m AUD

Free Cash Flow Analysis
Adairs Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

ADH Profitability Score
Profitability Due Diligence

Adairs Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive 3-Years Revenue Growth
58/100
Profitability
Score

Adairs Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

ADH Solvency Score
Solvency Due Diligence

Adairs Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Average Altman Z-Score
30/100
Solvency
Score

Adairs Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADH Price Targets Summary
Adairs Ltd

Wall Street analysts forecast ADH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ADH is 2.12 AUD with a low forecast of 1.56 AUD and a high forecast of 2.52 AUD.

Lowest
Price Target
1.56 AUD
26% Downside
Average
Price Target
2.12 AUD
2% Upside
Highest
Price Target
2.52 AUD
21% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ADH Price
Adairs Ltd

1M 1M
-15%
6M 6M
+69%
1Y 1Y
-5%
3Y 3Y
-50%
5Y 5Y
+57%
10Y 10Y
+35%
Annual Price Range
2.09
52w Low
1.2
52w High
2.6
Price Metrics
Average Annual Return 20.77%
Standard Deviation of Annual Returns 44.67%
Max Drawdown -81%
Shares Statistics
Market Capitalization 361.7m AUD
Shares Outstanding 174 683 000
Percentage of Shares Shorted
N/A

ADH Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Adairs Ltd Logo
Adairs Ltd

Country

Australia

Industry

Retail

Market Cap

361.7m AUD

Dividend Yield

4.83%

Description

Adairs Ltd. is engaged in retail operations in thef manchester and homewares. The company is headquartered in Melbourne, Victoria. The company went IPO on 2015-06-17. The Company’s segments include Adairs and Mocka. Its Adairs is a retailer of home furnishings in Australia and New Zealand with stores across a range of formats and an online channel. The Mocka is a vertically integrated, pure-play online home and living products designer and retailer operating in Australia and New Zealand. Mocka sells its products in the home furniture and decor, kids and baby categories. The Company’s subsidiaries include Home & Decor Pty Limited, Adairs Holdings Australia Pty Limited, Adairs Retail Group Pty Limited, Wilder Days Pty Limited, Mocka Limited, Mocka Holdings Pty Ltd and Mocka Products Pty Ltd.

Contact

VICTORIA
Melbourne
2 International Court, Scoresby
+61800990475.0
https://www.adairs.com.au/

IPO

2015-06-17

Employees

-

Officers

MD, CEO & Executive Director
Mr. Mark Ronan
Joint Company Secretary & CFO
Mr. Ashley John Gardner
Joint Company Secretary & Head of Investor Relations
Mr. Jamie Adamson
Financial Controller
Ms. Fay Hatzis

See Also

Discover More
What is the Intrinsic Value of one ADH stock?

The intrinsic value of one ADH stock under the Base Case scenario is 3.88 AUD.

Is ADH stock undervalued or overvalued?

Compared to the current market price of 2.09 AUD, Adairs Ltd is Undervalued by 46%.