Adairs Ltd (ADH) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Adairs Ltd A$3.16, price A$1.37, upside +131.5%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Adairs Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range A$1.05 – A$3.27 · fair‑value band A$2.37 – A$3.95 · the A$1.37 price screens below the A$3.16 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Adairs in your weekly email
Every Wednesday you see whether Adairs is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Adairs Limited operates as a specialty retailer of home furnishings, furniture, and decoration products in Australia and New Zealand. The company operates through three segments: Adairs, Focus on Furniture, and Mocka.
Show more
Adairs Limited operates as a specialty retailer of home furnishings, furniture, and decoration products in Australia and New Zealand. The company operates through three segments: Adairs, Focus on Furniture, and Mocka. It offers bedroom products, such as bedlinen, bedding, and bedroom furniture and accessories; bathroom and laundry products, including towels, bath mats and runners, bathrobes and slippers, bathroom accessories, and laundry and home care products; furniture products, such as bedroom, office, living room, and kids furniture; and floor rugs and mats. The company also home and outdoor products comprising of home styling, home care and gifting, pets, outdoor, storage, and kitchen products; kid's products, including kids bedlinen, bedding, décor, bathroom, furniture, and nursery, as well as gifting products. It sells its products under Adairs, Focus on Furniture, and Mocka brands and through online stores. The company was formerly known as Home & Decor Holdings Pty Ltd and changed its name to Adairs Limited in May 2015. Adairs Limited was founded in 1918 and is headquartered in Chadstone, Australia.
Stock analysis
Adairs Ltd (ADH) currently trades at A$1.37, while our model-based Fair Value estimate is A$3.16, implying the stock looks roughly 56.8% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of A$4.95 per share, and 22 of the 26 models we run sit above the A$1.37 price.
Bear case: the Asset-Based group reads lowest at A$0.8400, and 4 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: A$2.37 (bear) to A$3.95 (bull), the price of A$1.37 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Adairs Ltd reported revenue of A$618M in FY2025 versus A$500M in FY2021, a compound +5.5%/yr. Reported net income was A$25.7M in FY2025, compounding −20.3%/yr from FY2021.
Key figures
Market cap A$243M (≈ $171M) · P/E ratio 13.7 · P/S ratio 0.57 · EPS (TTM) A$0.1000 · Dividend yield 7.0% · Net margin 4.2% · Return on equity 8.2% · Return on assets (EBIT) 14.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −1% fair-value upside, at 132%, ADH screens cheaper than that median.
Fair Value models
Bear A$2.37Fair Value A$3.16Bull A$3.95
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (A$0.0050 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.7%
Start year 2020 (pandemic). Over 10 years: +11.4% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
0.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.0%
Dividend (yield on the price)7.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−7% vs 12%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.17% → 9%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−8.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about −11.2% a year for the price and +0.1% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Retail · 230 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+129% · Top 25%
Profitability
Return on equity (TTM)8% · Above median
Return on assets5% · Above median
Net margin (TTM)3% · Above median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth6% · Above median
Dividend yield (TTM)7.0% · Top 25%
Balance sheet
Debt / equity0.34× · Above median
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (TTM)13.7× · Cheaper than median
P/B0.77× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Adairs Ltd Fair Value". https://www.fairvalue-calculator.com/stock/ADH
Frequently asked questions
Is Adairs Ltd (ADH) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of A$3.16 versus a price of A$1.37, about +132% upside (undervalued).
What is the fair value of ADH?
Our model-based fair value for Adairs Ltd is A$3.16 (as of Sep 23, 2026), built from audited fundamentals. The current price: A$1.37.
What is the quality score of ADH?
Adairs Ltd has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Adairs Ltd (ADH)?
Our model-based price target is the fair value of A$3.16 (as of Sep 23, 2026) from 26 valuation models. Cautious scenario A$2.37, optimistic scenario A$3.95. It is a calculation from audited fundamentals, not an analyst target.
What is the Adairs Ltd stock forecast for 2026?
Our models put fair value at A$3.16, about +132% upside versus a price of A$1.37 (undervalued). Cautious scenario A$2.37, optimistic scenario A$3.95. The calculation is refreshed regularly with new filings.
What is the revenue of Adairs Ltd (ADH)?
Adairs Ltd reported trailing-twelve-month revenue of about A$637M (latest available figure, as of Sep 23, 2026).
Does Adairs Ltd pay a dividend?
Adairs Ltd currently shows a dividend yield of about 6.96% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Adairs Ltd (ADH)?
For today's price to be fair in a discounted-cash-flow model, Adairs Ltd would have to grow free cash flow by -8.6 % per year for five years (discount rate 14.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.7 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of ADH use?
Our models discount Adairs Ltd at 14.8 %: a base by market capitalisation (micro), damped by beta 1.73, country premium for Australia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Adairs Ltd that is -8.6 % per year a year over ten years, using the same discount rate (14.8 %) and the same formula as our fair value.
How much growth has Adairs Ltd (ADH) delivered so far?
Over the past 5 years revenue at Adairs Ltd grew +9.7 % a year. The price currently implies -8.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Adairs Ltd (ADH) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Adairs Ltd (-8.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Adairs Ltd (ADH)?
The free-cash-flow yield on the price is 26.80 %: that much free cash flow Adairs Ltd produces per unit of market value. When it exceeds the discount rate of our models (14.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Adairs Ltd (ADH)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Adairs Ltd it is A$3.16 per share (as of Sep 23, 2026), against a price of A$1.37. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Adairs Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, ADH trades below its calculated fair value: price A$1.37, fair value A$3.16, a gap of about +132% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ADH?
No. The price is what the market pays today (A$1.37); the fair value is what the company's own numbers justify (A$3.16). For Adairs Ltd the two are A$1.80 per share apart. That gap is exactly why we show both numbers side by side.
How much is Adairs Ltd worth?
The market values Adairs Ltd at about A$243M (market capitalisation, as of Sep 23, 2026). Per share that is A$1.37; our models calculate a fair value of A$3.16 per share.
What do the bullish and bearish scenarios say about ADH?
Our models span a range for Adairs Ltd: cautious scenario A$2.37, base A$3.16, optimistic A$3.95 per share (as of Sep 23, 2026, price A$1.37). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ADH?
Adairs Ltd trades at a price-to-earnings ratio of 13.7 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of A$3.16 is built from several models across several years. Other multiples: P/B 0.8, P/S 0.3, EV/EBITDA 4.3.
How solid is the balance sheet of Adairs Ltd (ADH)?
Balance-sheet figures for Adairs Ltd (as of Sep 23, 2026): return on equity 8.2%, debt of 0.34 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is ADH from its 52-week high?
Adairs Ltd trades at A$1.37, about 47% below its 52-week high of A$2.56 and 13% above the low of A$1.21 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of A$3.16 is for.
Which stocks are comparable to Adairs Ltd?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Casey's General Stores, Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Adairs Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price A$1.37, calculated fair value A$3.16 (+132%), Quality Score 57/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ADH calculated?
We run Adairs Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of A$3.16, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.2 % above its aggregate fair value. Adairs Ltd currently trades 132 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Adairs Ltd (ADH)?
The closing price on Sep 24, 2026 was A$1.37. Our model-based fair value is A$3.16, about +132% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Adairs Ltd right now?
The price is below even our cautious bear case (A$2.37). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Adairs Ltd (ADH) come from?
Earnings per share at Adairs Ltd grew +9.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +11.1 %, EBIT margin −3.9 %, tax rate −0.6 %, residual (interest, one-offs) +3.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Adairs Ltd
How large is the market capitalisation of Adairs Ltd (ADH)?
The market capitalisation of Adairs Ltd is A$243M (≈ $171M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Adairs Ltd (ADH)?
The price-to-sales ratio of Adairs Ltd is 0.57 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Adairs Ltd (ADH)?
Earnings per share at Adairs Ltd are A$0.1000 (price ÷ EPS = P/E 13.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Adairs Ltd (ADH)?
The dividend yield of Adairs Ltd is 7.0% (payout 95.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Adairs Ltd (ADH)?
The net margin of Adairs Ltd is 4.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Adairs Ltd (ADH)?
The return on equity (ROE) of Adairs Ltd is 8.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Adairs Ltd (ADH)?
On an EBIT basis the return on assets of Adairs Ltd is 14.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Adairs Ltd (ADH)?
The operating margin of Adairs Ltd is 8.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Adairs Ltd (ADH)?
Revenue at Adairs Ltd is growing +5.9% versus a year earlier (3y avg +3.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Adairs Ltd (ADH)?
Earnings per share at Adairs Ltd are growing −35.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Adairs Ltd (ADH) carry?
The net debt of Adairs Ltd is A$304M (fiscal year 2025, ≈ 4.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Adairs Ltd in the live analysis
One click puts Adairs Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
