|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.50 USD | -1.30% |
|
-16.79% | -69.16% |
| Mar. 12 | Oddity Tech Ltd.'s Equity Buyback announced on June 7, 2024, has expired with 2,988,245 shares, representing 5.19% for $97 million. | CI |
| Mar. 12 | Oddity Tech Ltd. authorizes a Buyback Plan. | CI |
Company Valuation: Oddity Tech Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,643 | 2,400 | 2,308 | 717.3 | - | - |
| Change | - | -9.19% | -3.85% | -68.92% | - | - |
| Enterprise Value (EV) 1 | 2,528 | 2,300 | 1,895 | 714.2 | 639.7 | 518.5 |
| Change | - | -9% | -17.63% | -62.3% | -10.43% | -18.95% |
| P/E ratio | 46.5x | 25.6x | 22.3x | 18.3x | 10.4x | 9.93x |
| PBR | 9.35x | 8.31x | 6.25x | 1.26x | 0.99x | 0.79x |
| PEG | - | 0.4x | 2.29x | -0.3x | 0.1x | 1.98x |
| Capitalization / Revenue | 5.2x | 3.71x | 2.85x | 1.07x | 0.9x | 0.79x |
| EV / Revenue | 4.97x | 3.55x | 2.34x | 1.06x | 0.81x | 0.57x |
| EV / EBITDA | 23.5x | 15.3x | 11.6x | 12x | 5.88x | 3.54x |
| EV / EBIT | 25.6x | 16.4x | 12.4x | 17.4x | 7.11x | 3.89x |
| EV / FCF | - | 17.1x | 22.6x | 14.7x | 8.28x | 5.99x |
| FCF Yield | - | 5.85% | 4.42% | 6.79% | 12.1% | 16.7% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 1 | 1.64 | 1.8 | 0.6916 | 1.214 | 1.275 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 508.7 | 647 | 809.8 | 670.9 | 793.9 | 906.6 |
| EBITDA 1 | 107.3 | 150.4 | 163.3 | 59.62 | 108.9 | 146.6 |
| EBIT 1 | 98.73 | 140.6 | 152.7 | 40.99 | 90.02 | 133.3 |
| Net income 1 | 58.53 | 101.5 | 110.7 | 29.02 | 51.77 | 82.66 |
| Net Debt 1 | -115.6 | -100.2 | -413.4 | -3.09 | -77.57 | -198.8 |
| Reference price 2 | 46.53 | 42.02 | 40.18 | 12.66 | 12.66 | 12.66 |
| Nbr of stocks (in thousands) | 56,807 | 57,121 | 57,439 | 56,657 | - | - |
| Announcement Date | 3/5/24 | 2/25/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 1.06x | 11.98x | -.--% | 717M | |
| 27.18x | 4.23x | 17.49x | 2.16% | 222B | |
| 54.53x | 7.7x | 30.04x | 0.29% | 47.47B | |
| 19.81x | 1.38x | 8.73x | 2.68% | 16.69B | |
| 30.58x | 1.43x | 10.96x | 1.96% | 7.85B | |
| 20.71x | 1.49x | 9.5x | 1.32% | 5.03B | |
| 14.38x | 1.59x | 8.75x | 2.9% | 3.33B | |
| 39.48x | 2.36x | 11.68x | -.--% | 3.17B | |
| 18.36x | 1.77x | 9.23x | 3.61% | 2.84B | |
| 27.88x | 2.63x | 16.72x | 1.73% | 2.58B | |
| Average | 27.12x | 2.56x | 13.51x | 1.66% | 31.2B | |
| Weighted average by Cap. | 30.82x | 4.40x | 18.39x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ODD Stock
- Valuation Oddity Tech Ltd.
Select your edition
All financial news and data tailored to specific country editions
