The Discounted Cash Flow (DCF) valuation of Adore Beauty Group Ltd (ABY.AX) is 2.77 AUD. With the latest stock price at 0.72 AUD, the upside of Adore Beauty Group Ltd based on DCF is 285.0%.
Based on the latest price of 0.72 AUD and our DCF valuation, Adore Beauty Group Ltd (ABY.AX) is a buy. buying ABY.AX stocks now will result in a potential gain of 285.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.3% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.77 - 6.91 | 2.77 |
| Upside | 146.2% - 859.9% | 285.0% |