
Adore Beauty Group Ltd
ASX:ABY

Intrinsic Value
The intrinsic value of one
ABY
stock under the Base Case scenario is
1.87
AUD.
Compared to the current market price of 0.7 AUD,
Adore Beauty Group Ltd
is
Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adore Beauty Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Adore Beauty Group Ltd
Balance Sheet Decomposition
Adore Beauty Group Ltd
Current Assets | 41.5m |
Cash & Short-Term Investments | 11.7m |
Receivables | 3.6m |
Other Current Assets | 26.3m |
Non-Current Assets | 37.7m |
PP&E | 8m |
Intangibles | 29.8m |
Other Non-Current Assets | 15k |
Free Cash Flow Analysis
Adore Beauty Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Adore Beauty Group Ltd
Revenue
|
198.4m
AUD
|
Cost of Revenue
|
-129m
AUD
|
Gross Profit
|
69.4m
AUD
|
Operating Expenses
|
-65.2m
AUD
|
Operating Income
|
4.3m
AUD
|
Other Expenses
|
-2.4m
AUD
|
Net Income
|
1.8m
AUD
|
ABY Profitability Score
Profitability Due Diligence
Adore Beauty Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Adore Beauty Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
ABY Solvency Score
Solvency Due Diligence
Adore Beauty Group Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Adore Beauty Group Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ABY Price Targets Summary
Adore Beauty Group Ltd
According to Wall Street analysts, the average 1-year price target for
ABY
is 1.18 AUD
with a low forecast of 1.01 AUD and a high forecast of 1.48 AUD.
Dividends
Current shareholder yield for ABY 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
ABY
stock under the Base Case scenario is
1.87
AUD.
Compared to the current market price of 0.7 AUD,
Adore Beauty Group Ltd
is
Undervalued by 62%.