Adore Beauty Group

Expanding Retail And Digital Personalization Will Unlock Market Potential

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

31 Aug 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

25.0%

-10.7%

25.0%

-10.7%

You can edit this narrative until Aug 31 8:09 PM. Then, changes will post as Updates.

Author's Valuation

AU$1.5326.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

AU$1.53

26.5% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

11.57%

Specialty Stores revenue growth rate

0.30%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.17%

Calculation

AU$14.98m

Earnings '28

11.93x

PE Ratio '28

AU$178.75m

Market Cap '28

AU$178.75m

Market Cap '28

93.96m

No. shares '28

AU$1.90

Share Price '28

AU$1.90 Share Price '28

Discounted to 2025 @ 7.90% p.a.

AU$1.51

Fair Value '25