Adore Beauty Group

Expanding Retail And Digital Personalization Will Unlock Market Potential

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

31 Aug 25

AnalystConsensusTarget's Fair Value

AU$1.53

28.1% undervalued

04 Sep

AU$1.10

-2.2%

6.8%

-2.2%

6.8%

Edit anytime before Aug 31 8:09 PM. Then post Updates to your followers.

Author's Valuation

AU$1.5

28.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

AU$1.5

28.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.20%

Specialty Stores revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.89%

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