Switch theme
Sign up to access all valuation multiples
Adore Beauty Group Ltd is engaged in the online sales of cosmetics. It offers various products including skin care, hair care, body care, cosmetics, fragrances, oral care, and dietary supplements among others. The firm generates revenue through the sale of beauty and personal care products online.
2019
162
LTM Revenue $126M
LTM EBITDA $3.3M
$38.9M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Adore Beauty has a last 12-month revenue (LTM) of $126M and a last 12-month EBITDA of $3.3M.
In the most recent fiscal year, Adore Beauty achieved revenue of $126M and an EBITDA of $3.5M.
Adore Beauty expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Adore Beauty valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $126M | XXX | $126M | XXX | XXX | XXX |
| Gross Profit | $126M | XXX | $42.1M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 33% | XXX | XXX | XXX |
| EBITDA | $3.3M | XXX | $3.5M | XXX | XXX | XXX |
| EBITDA Margin | 3% | XXX | 3% | XXX | XXX | XXX |
| EBIT | $1.7M | XXX | $1.5M | XXX | XXX | XXX |
| EBIT Margin | 1% | XXX | 1% | XXX | XXX | XXX |
| Net Profit | $1.4M | XXX | $1.4M | XXX | XXX | XXX |
| Net Margin | 1% | XXX | 1% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Adore Beauty's stock price is AUD 1 (or $0).
Adore Beauty has current market cap of AUD 66.2M (or $42.6M), and EV of AUD 60.5M (or $38.9M).
See Adore Beauty trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $38.9M | $42.6M | XXX | XXX | XXX | XXX | $0.01 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Adore Beauty has market cap of $42.6M and EV of $38.9M.
Adore Beauty's trades at 0.3x EV/Revenue multiple, and 19.3x EV/EBITDA.
Equity research analysts estimate Adore Beauty's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Adore Beauty has a P/E ratio of 30.1x.
See valuation multiples for Adore Beauty and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $42.6M | XXX | $42.6M | XXX | XXX | XXX |
| EV (current) | $38.9M | XXX | $38.9M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | 11.9x | XXX | 19.3x | XXX | XXX | XXX |
| EV/EBIT | 23.5x | XXX | 149.6x | XXX | XXX | XXX |
| EV/Gross Profit | 0.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 30.1x | XXX | 82.0x | XXX | XXX | XXX |
| EV/FCF | 12.4x | XXX | 34.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialAdore Beauty's revenue per employee in the last FY averaged $0.8M, while opex per employee averaged $0.3M for the same period.
Adore Beauty's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Adore Beauty's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Adore Beauty and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | 3% | XXX | n/a | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.8M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 13% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 32% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Temple & Webster | XXX | XXX | XXX | XXX | XXX | XXX |
| BIKE24 | XXX | XXX | XXX | XXX | XXX | XXX |
| ABOUT YOU | XXX | XXX | XXX | XXX | XXX | XXX |
| Meb Corporation | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Adore Beauty acquired XXX companies to date.
Last acquisition by Adore Beauty was XXXXXXXX, XXXXX XXXXX XXXXXX . Adore Beauty acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Adore Beauty founded? | Adore Beauty was founded in 2019. |
| Where is Adore Beauty headquartered? | Adore Beauty is headquartered in Australia. |
| How many employees does Adore Beauty have? | As of today, Adore Beauty has 162 employees. |
| Is Adore Beauty publicy listed? | Yes, Adore Beauty is a public company listed on ASX. |
| What is the stock symbol of Adore Beauty? | Adore Beauty trades under ABY ticker. |
| When did Adore Beauty go public? | Adore Beauty went public in 2020. |
| Who are competitors of Adore Beauty? | Similar companies to Adore Beauty include e.g. Brillia Inc, Temple & Webster, BIKE24, ABOUT YOU. |
| What is the current market cap of Adore Beauty? | Adore Beauty's current market cap is $42.6M |
| What is the current revenue of Adore Beauty? | Adore Beauty's last 12 months revenue is $126M. |
| What is the current EV/Revenue multiple of Adore Beauty? | Current revenue multiple of Adore Beauty is 0.3x. |
| Is Adore Beauty profitable? | Yes, Adore Beauty is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Adore Beauty? | Adore Beauty's last 12 months EBITDA is $3.3M. |
| What is Adore Beauty's EBITDA margin? | Adore Beauty's last 12 months EBITDA margin is 3%. |
| What is the current EV/EBITDA multiple of Adore Beauty? | Current EBITDA multiple of Adore Beauty is 11.9x. |
| What is the current FCF of Adore Beauty? | Adore Beauty's last 12 months FCF is $3.1M. |
| What is Adore Beauty's FCF margin? | Adore Beauty's last 12 months FCF margin is 3%. |
| What is the current EV/FCF multiple of Adore Beauty? | Current FCF multiple of Adore Beauty is 12.4x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
