investorscraft@gmail.com

Intrinsic ValueOddity Tech Ltd. (ODD)

Previous Close$32.84
Intrinsic Value
Upside potential
Previous Close
$32.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oddity Tech Ltd. operates in the technology-driven beauty and wellness sector, leveraging data science and artificial intelligence to disrupt traditional retail models. The company's core revenue model is direct-to-consumer, primarily through its proprietary digital platforms that personalize product recommendations using machine learning algorithms. Its flagship brands focus on skincare and cosmetics, offering scientifically formulated products that cater to individual consumer needs, bypassing traditional brick-and-mortar distribution channels. In the competitive beauty industry, Oddity Tech has carved a niche by combining tech innovation with beauty expertise, positioning itself as a next-generation player challenging established incumbents. The company's asset-light approach and digital-native strategy allow for scalable growth with relatively low capital intensity compared to traditional beauty companies. Its market positioning capitalizes on shifting consumer preferences toward personalized, digitally-enabled shopping experiences in the $500B+ global beauty market.

Revenue Profitability And Efficiency

For FY 2024, Oddity Tech reported $647.0 million in revenue with net income of $101.5 million, demonstrating strong profitability with a 15.7% net margin. The company generated $137.8 million in operating cash flow against minimal capital expenditures of $3.3 million, reflecting an asset-light business model with high cash conversion efficiency. Diluted EPS stood at $1.66, supported by disciplined cost management and operating leverage.

Earnings Power And Capital Efficiency

Oddity Tech exhibits robust earnings power, with its technology-driven model enabling high incremental margins on revenue growth. The company's capital efficiency is evident in its negative working capital requirements and minimal capex needs. With $50.3 million in cash and $22.7 million in total debt, the balance sheet supports continued investment in technology and customer acquisition while maintaining financial flexibility.

Balance Sheet And Financial Health

The company maintains a strong financial position with $50.3 million in cash and equivalents against $22.7 million of total debt, resulting in a net cash position. With 61.8 million shares outstanding and no dividend payments, Oddity Tech retains earnings to fund growth initiatives. The balance sheet reflects the company's asset-light structure and ability to self-fund operations through strong cash generation.

Growth Trends And Dividend Policy

Oddity Tech is pursuing growth through technology innovation and market expansion, with its digital-native approach well-suited to capture e-commerce growth in beauty. The company currently retains all earnings for reinvestment, with no dividend payments, reflecting its focus on scaling the business. Future growth may come from product category expansion, international markets, and continued enhancement of its AI-powered platform.

Valuation And Market Expectations

The market appears to value Oddity Tech's unique positioning at the intersection of technology and beauty, with its premium valuation reflecting expectations for sustained above-market growth. Investors likely price in the company's potential to disrupt traditional beauty retail models through its tech-enabled, direct-to-consumer approach and scalable platform. Current multiples suggest confidence in the sustainability of its growth trajectory and margin profile.

Strategic Advantages And Outlook

Oddity Tech's key strategic advantages include its proprietary AI platform, first-party customer data, and vertically integrated model that controls the entire customer experience. The outlook remains positive as the company benefits from secular trends toward digital beauty commerce and personalization. Potential risks include increasing competition in tech-enabled beauty and the need for continuous innovation to maintain its differentiation in a rapidly evolving market.

Sources

Company filings, CIK 0001907085

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount