Revolution Beauty Group PLC
LSE:REVB
Intrinsic Value
The intrinsic value of one REVB stock under the Base Case scenario is 21.54 GBX. Compared to the current market price of 7 GBX, Revolution Beauty Group PLC is Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Revolution Beauty Group PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Revolution Beauty Group PLC
Balance Sheet Decomposition
Revolution Beauty Group PLC
Current Assets | 84.5m |
Cash & Short-Term Investments | 6.3m |
Receivables | 37.7m |
Other Current Assets | 40.5m |
Non-Current Assets | 19.3m |
PP&E | 12.6m |
Intangibles | 4.6m |
Other Non-Current Assets | 2.1m |
Free Cash Flow Analysis
Revolution Beauty Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Revolution Beauty Group PLC
Revenue
|
173.3m
GBP
|
Cost of Revenue
|
-106.4m
GBP
|
Gross Profit
|
66.9m
GBP
|
Operating Expenses
|
-71.8m
GBP
|
Operating Income
|
-4.9m
GBP
|
Other Expenses
|
4.3m
GBP
|
Net Income
|
-548k
GBP
|
REVB Profitability Score
Profitability Due Diligence
Revolution Beauty Group PLC's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Revolution Beauty Group PLC's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
REVB Solvency Score
Solvency Due Diligence
Revolution Beauty Group PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
Revolution Beauty Group PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
REVB Price Targets Summary
Revolution Beauty Group PLC
According to Wall Street analysts, the average 1-year price target for REVB is 43.52 GBX with a low forecast of 28.28 GBX and a high forecast of 52.5 GBX.
Dividends
Current shareholder yield for REVB is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one REVB stock under the Base Case scenario is 21.54 GBX.
Compared to the current market price of 7 GBX, Revolution Beauty Group PLC is Undervalued by 67%.