investorscraft@gmail.com

Intrinsic ValueRevolution Beauty Group plc (REVB.L)

Previous Close£4.07
Intrinsic Value
Upside potential
Previous Close
£4.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Revolution Beauty Group plc operates in the competitive beauty and personal care industry, specializing in makeup, skincare, and haircare products. The company leverages a multi-channel distribution strategy, combining e-commerce with wholesale partnerships across physical and digital retailers. Its retail presence spans approximately 15,000 doors globally, with a strong foothold in the UK and US markets. Revolution Beauty differentiates itself through affordable, trend-driven products, targeting mass-market consumers while maintaining a digital-first approach to capitalize on the growing online beauty sector. The company’s agility in responding to beauty trends and its scalable supply chain provide a competitive edge in a crowded market dominated by both legacy brands and indie players. Despite its relatively recent founding in 2014, Revolution Beauty has carved out a niche by balancing accessibility with innovation, though it faces stiff competition from established players and direct-to-consumer disruptors.

Revenue Profitability And Efficiency

Revolution Beauty reported revenue of £191.3 million for FY 2024, reflecting its broad market reach. The company achieved a net income of £10.7 million, indicating improved profitability. Operating cash flow stood at £6.5 million, while capital expenditures were £4.3 million, suggesting disciplined investment in growth. The diluted EPS of 0.032p underscores modest but positive earnings per share.

Earnings Power And Capital Efficiency

The company’s ability to generate £10.7 million in net income demonstrates its earnings potential, though its capital efficiency is tempered by a debt load of £36.2 million. The positive operating cash flow signals operational resilience, but the balance between reinvestment and debt management will be critical for sustained profitability.

Balance Sheet And Financial Health

Revolution Beauty holds £8.6 million in cash and equivalents, providing liquidity against £36.2 million in total debt. The debt level is notable relative to its market cap of £23.6 million, indicating leverage risks. However, the absence of dividends allows for internal capital allocation flexibility.

Growth Trends And Dividend Policy

The company’s growth is driven by its expansive retail footprint and digital sales channels. With no dividend payments, Revolution Beauty prioritizes reinvestment in operations and market expansion. Its ability to scale profitably in competitive markets will determine future growth trajectories.

Valuation And Market Expectations

Trading with a beta of 1.168, Revolution Beauty exhibits higher volatility than the broader market. Its valuation reflects investor expectations for growth in the affordable beauty segment, though leverage and competitive pressures remain key considerations.

Strategic Advantages And Outlook

Revolution Beauty’s strategic strengths lie in its agile product development and multi-channel distribution. The outlook hinges on sustaining profitability while managing debt and expanding its digital presence. Success will depend on maintaining relevance in fast-evolving beauty trends and optimizing operational efficiency.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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