Oddity Tech Ltd. (ODD) DCF Valuation
Transparent DCF models put Oddity Tech Ltd. (ODD)'s fair value in a range of $30.04 – $35.05 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $11.22 sits below that range — by these conservative assumptions it screens as potentially undervalued.
Current Price
$11.22
Fair-Value Range
$30.04 – $35.05
Market-Implied Growth
—
ODD DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $81.6M · 0.06B shares · net cash $378.7M
Estimated Fair Value
$30.04
+167.8% vs $11.22
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $11.22; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $35.72 | $37.21 | $38.98 | $41.09 | $43.68 |
| 9.0% | $31.62 | $32.64 | $33.81 | $35.19 | $36.81 |
| 10.0% | $28.49 | $29.22 | $30.04 | $30.98 | $32.06 |
| 11.0% | $26.03 | $26.57 | $27.16 | $27.83 | $28.59 |
| 12.0% | $24.05 | $24.45 | $24.89 | $25.38 | $25.93 |
About Oddity Tech Ltd.
Operating globally, Oddity Tech Ltd. and its affiliated companies function as a consumer technology enterprise. It delivers beauty and wellness merchandise, leveraging its proprietary PowerMatch technology. The firm's strategic focus is on developing and growing digitally native brands, aiming to revolutionize the traditionally brick-and-mortar beauty and wellness sectors. Its product portfolio features items for the face, complexion, eyes, brows, lips, and general skincare, marketed under the IL MAKIAGE label. Additionally, the SpoiledChild brand specializes in hair and skin care solutions. Founded in 2013, this corporation maintains its headquarters in Tel Aviv-Jaffa, Israel.
- Sector
- Technology
- Industry
- Software - Infrastructure
- CEO
- Oran Holtzman