Adore Beauty Group Ltd
ASX:ABY

Watchlist Manager
Adore Beauty Group Ltd Logo
Adore Beauty Group Ltd
ASX:ABY
Watchlist
Price: 0.87 AUD
Market Cap: 81.7m AUD
Have any thoughts about
Adore Beauty Group Ltd?
Write Note

Relative Value

The Relative Value of one ABY stock under the Base Case scenario is 2.44 AUD. Compared to the current market price of 0.87 AUD, Adore Beauty Group Ltd is Undervalued by 64%.

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
2.44 AUD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
49
Median 3Y
0.6
Median 5Y
0.5
Industry
0.6
Forward
0.4
vs History
58
vs Industry
2
Median 3Y
193.1
Median 5Y
60.4
Industry
16.7
Forward
17.4
vs History
70
vs Industry
15
Median 3Y
30.8
Median 5Y
23.9
Industry
8
vs History
27
vs Industry
13
Median 3Y
20.5
Median 5Y
-36.9
Industry
15.5
vs History
78
vs Industry
28
Median 3Y
2.8
Median 5Y
3.1
Industry
1.6
vs History
66
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.2
vs History
66
vs Industry
74
Median 3Y
1.2
Median 5Y
1.1
Industry
2.2
vs History
56
vs Industry
3
Median 3Y
31.5
Median 5Y
29
Industry
8.5
Forward
5.3
vs History
56
vs Industry
5
Median 3Y
31.5
Median 5Y
29
Industry
12.8
Forward
7.5
vs History
70
vs Industry
29
Median 3Y
21.7
Median 5Y
17.9
Industry
9.1
vs History
37
vs Industry
21
Median 3Y
12.3
Median 5Y
11.9
Industry
12.8
vs History
76
vs Industry
8
Median 3Y
6
Median 5Y
6.6
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
81.7m AUD 0.4 37.6 17.1 17.1
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average P/E: 33.3
37.6
365%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBITDA: 41.9
17.1
497%
0
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBIT: 24.8
17.1
391%
0
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top