Adore Beauty Group Ltd
ASX:ABY

Watchlist Manager
Adore Beauty Group Ltd Logo
Adore Beauty Group Ltd
ASX:ABY
Watchlist
Price: 1.015 AUD 1.5% Market Closed
Market Cap: 95.4m AUD
Have any thoughts about
Adore Beauty Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one ABY stock under the Base Case scenario is 2.084 AUD. Compared to the current market price of 1.015 AUD, Adore Beauty Group Ltd is Undervalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ABY Intrinsic Value
2.084 AUD
Undervaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Adore Beauty Group Ltd

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ABY cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ABY?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Adore Beauty Group Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Adore Beauty Group Ltd

Provide an overview of the primary business activities
of Adore Beauty Group Ltd.

What unique competitive advantages
does Adore Beauty Group Ltd hold over its rivals?

What risks and challenges
does Adore Beauty Group Ltd face in the near future?

Has there been any significant insider trading activity
in Adore Beauty Group Ltd recently?

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

Show all valuation multiples
for Adore Beauty Group Ltd.

Provide P/S
for Adore Beauty Group Ltd.

Provide P/E
for Adore Beauty Group Ltd.

Provide P/OCF
for Adore Beauty Group Ltd.

Provide P/FCFE
for Adore Beauty Group Ltd.

Provide P/B
for Adore Beauty Group Ltd.

Provide EV/S
for Adore Beauty Group Ltd.

Provide EV/GP
for Adore Beauty Group Ltd.

Provide EV/EBITDA
for Adore Beauty Group Ltd.

Provide EV/EBIT
for Adore Beauty Group Ltd.

Provide EV/OCF
for Adore Beauty Group Ltd.

Provide EV/FCFF
for Adore Beauty Group Ltd.

Provide EV/IC
for Adore Beauty Group Ltd.

Show me price targets
for Adore Beauty Group Ltd made by professional analysts.

What are the Revenue projections
for Adore Beauty Group Ltd?

How accurate were the past Revenue estimates
for Adore Beauty Group Ltd?

What are the Net Income projections
for Adore Beauty Group Ltd?

How accurate were the past Net Income estimates
for Adore Beauty Group Ltd?

What are the EPS projections
for Adore Beauty Group Ltd?

How accurate were the past EPS estimates
for Adore Beauty Group Ltd?

What are the EBIT projections
for Adore Beauty Group Ltd?

How accurate were the past EBIT estimates
for Adore Beauty Group Ltd?

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

Compare the intrinsic valuations
of Adore Beauty Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adore Beauty Group Ltd against its competitors.

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

Compare the P/E ratios
of Adore Beauty Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Adore Beauty Group Ltd with its peers.

Analyze the financial leverage
of Adore Beauty Group Ltd compared to its main competitors.

Show all profitability ratios
for Adore Beauty Group Ltd.

Provide ROE
for Adore Beauty Group Ltd.

Provide ROA
for Adore Beauty Group Ltd.

Provide ROIC
for Adore Beauty Group Ltd.

Provide ROCE
for Adore Beauty Group Ltd.

Provide Gross Margin
for Adore Beauty Group Ltd.

Provide Operating Margin
for Adore Beauty Group Ltd.

Provide Net Margin
for Adore Beauty Group Ltd.

Provide FCF Margin
for Adore Beauty Group Ltd.

Show all solvency ratios
for Adore Beauty Group Ltd.

Provide D/E Ratio
for Adore Beauty Group Ltd.

Provide D/A Ratio
for Adore Beauty Group Ltd.

Provide Interest Coverage Ratio
for Adore Beauty Group Ltd.

Provide Altman Z-Score Ratio
for Adore Beauty Group Ltd.

Provide Quick Ratio
for Adore Beauty Group Ltd.

Provide Current Ratio
for Adore Beauty Group Ltd.

Provide Cash Ratio
for Adore Beauty Group Ltd.

What is the historical Revenue growth
over the last 5 years for Adore Beauty Group Ltd?

What is the historical Net Income growth
over the last 5 years for Adore Beauty Group Ltd?

What is the current Free Cash Flow
of Adore Beauty Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Adore Beauty Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Adore Beauty Group Ltd

Balance Sheet Decomposition
Adore Beauty Group Ltd

Current Assets 58.5m
Cash & Short-Term Investments 32.9m
Receivables 2.1m
Other Current Assets 23.5m
Non-Current Assets 9.2m
PP&E 2.2m
Intangibles 5.4m
Other Non-Current Assets 1.6m
Current Liabilities 26.5m
Accounts Payable 20.8m
Accrued Liabilities 1.2m
Other Current Liabilities 4.5m
Non-Current Liabilities 1.5m
Long-Term Debt 1.3m
Other Non-Current Liabilities 197k
Efficiency

Earnings Waterfall
Adore Beauty Group Ltd

Revenue
196.4m AUD
Cost of Revenue
-130.3m AUD
Gross Profit
66.1m AUD
Operating Expenses
-63.2m AUD
Operating Income
2.9m AUD
Other Expenses
-753k AUD
Net Income
2.2m AUD

Free Cash Flow Analysis
Adore Beauty Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ABY Profitability Score
Profitability Due Diligence

Adore Beauty Group Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Revenue Growth Forecast
Positive ROIC
53/100
Profitability
Score

Adore Beauty Group Ltd's profitability score is 53/100. 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 61/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
High Altman Z-Score
Long-Term Solvency
61/100
Solvency
Score

Adore Beauty Group Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ABY Price Targets Summary
Adore Beauty Group Ltd

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

According to Wall Street analysts, the average 1-year price target for ABY is 1.379 AUD with a low forecast of 0.879 AUD and a high forecast of 1.985 AUD.

Lowest
Price Target
0.879 AUD
13% Downside
Average
Price Target
1.379 AUD
36% Upside
Highest
Price Target
1.985 AUD
96% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ABY?

Click here to dive deeper.

Dividends

Adore Beauty Group Ltd
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

ABY Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Adore Beauty Group Ltd Logo
Adore Beauty Group Ltd

Country

Australia

Industry

Retail

Market Cap

95.4m AUD

Dividend Yield

0%

Description

Adore Beauty Group Ltd. operates as a marketing and e-commerce retail online beauty platform. The company is headquartered in Melbourne, Victoria. The company went IPO on 2020-10-23. The firm is an integrated content, marketing and electronic commerce retail platform that partners with beauty and personal care brands. Its product categories include skincare, make up, hair, fragrance and wellness. Its skin care products include cosmeceuticals, serums and treatments, moisturizers, cleansers, exfoliators and masks. The firm's makeup products include foundation, concealer, global shades, primer, powder, setting spray, blush and highlighters. The firm's hair products include shampoo, conditioner, scalp scrubs, dry shampoo, treatments, hair color, hair supplements, hairbrushes and tools, hair accessories, hair concern and blonde hair. Its fragrance products include home fragrance, the scent room, and fragranced hand and body care. The firm's wellness products include face sculpting tool, face roller, face mask, tongue cleaner and eye mask.

Contact

VICTORIA
Melbourne
Level 1 421 High Street, Northcote
www.adorebeauty.com.au

IPO

2020-10-23

Employees

-

Officers

Co-Founder & Non Executive Director
Ms. Katy Ann Morris
CFO & Company Secretary
Ms. Stephanie Carroll
Chief Executive Officer
Mr. Sacha Laing
Chief Operations Officer
Ms. Sarah Mullen
Chief Technology Officer
Mr. Gareth Williams
Chief Marketing Officer
Mr. Daniel Ferguson
Show More
Head of People & Culture
Nicole Speers
Chief Experience Officer
Ms. Nicola Clement
Company Secretary
Ms. Melissa Jones
Show Less

See Also

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

The intrinsic value of one ABY stock under the Base Case scenario is 2.084 AUD.

Is ABY stock undervalued or overvalued?

Compared to the current market price of 1.015 AUD, Adore Beauty Group Ltd is Undervalued by 51%.

Back to Top