Adore Beauty Group Ltd
ASX:ABY

Watchlist Manager
Adore Beauty Group Ltd Logo
Adore Beauty Group Ltd
ASX:ABY
Watchlist
Price: 1 AUD -1.48% Market Closed
Market Cap: 94m 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 2.29 AUD. Compared to the current market price of 1 AUD, Adore Beauty Group Ltd is Undervalued by 56%.

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
2.29 AUD
Undervaluation 56%
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
201.2
Median 5Y
61.4
Industry
16.7
Forward
20
vs History
70
vs Industry
15
Median 3Y
39
Median 5Y
24.5
Industry
7.7
vs History
27
vs Industry
13
Median 3Y
20.5
Median 5Y
-38.5
Industry
15
vs History
78
vs Industry
28
Median 3Y
2.8
Median 5Y
3.2
Industry
1.6
vs History
66
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.3
vs History
66
vs Industry
74
Median 3Y
1.2
Median 5Y
1.2
Industry
2.2
vs History
56
vs Industry
3
Median 3Y
32.1
Median 5Y
29.3
Industry
8.4
Forward
6.5
vs History
56
vs Industry
5
Median 3Y
32.1
Median 5Y
29.3
Industry
12.8
Forward
9.3
vs History
70
vs Industry
29
Median 3Y
29.9
Median 5Y
18.5
Industry
8.8
vs History
37
vs Industry
21
Median 3Y
12.7
Median 5Y
12
Industry
12.1
vs History
76
vs Industry
8
Median 3Y
6
Median 5Y
6.7
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
94m AUD 0.5 43.2 21.8 21.8
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 41.6 18.5 34
ZA
Naspers Ltd
JSE:NPN
838.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
199.6B USD 1.5 16.8 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
139.5B USD 2.9 10.2 7.5 7.5
CN
Meituan
HKEX:3690
919.4B HKD 2.8 37.9 32.6 32.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.1B USD 5.2 69.1 36.7 47.7
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
NL
Prosus NV
AEX:PRX
93B EUR 17.8 14.7 -562.4 -562.4
US
DoorDash Inc
NASDAQ:DASH
72.3B USD 7.2 -423.5 220.2 -276.2
CN
JD.Com Inc
HKEX:9618
398.6B HKD 0.3 10.6 6.4 6.4
EV/EBITDA Multiple
EBITDA Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBITDA: 43.4
21.8
461%
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.5
226%
CN
Meituan
HKEX:3690
32.6
327%
AR
Mercadolibre Inc
NASDAQ:MELI
36.7
152%
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
NL
Prosus NV
AEX:PRX
Negative Multiple: -562.4 N/A
US
D
DoorDash Inc
NASDAQ:DASH
220.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
AU
Adore Beauty Group Ltd
ASX:ABY
Average EV/EBIT: 26
21.8
362%
US
Amazon.com Inc
NASDAQ:AMZN
34
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.5
236%
CN
Meituan
HKEX:3690
32.6
516%
AR
Mercadolibre Inc
NASDAQ:MELI
47.7
178%
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -562.4 N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -276.2 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top