EN DE

EZZ Life Science Holdings (EZZ) Fair Value & Analysis

Healthcare · AU · Market cap A$23.3M

EL EZZ Life Science Holdings EZZ · AU
PriceA$0.4750
Fair ValueA$0.5772
Upside+21.5%
Quality52/100
Watch EZZ Life Science Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.7% net margin
generates free cash flow
4.08% dividend yield
Ranks above peers (10/12)
Narrow moat 44/100
Evidence: High Range A$0.4324 – A$1.37 Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from A$3.15 to A$0.5772 (−81.7%) since Jun 25, 2026. Share price +5.6% over the past month.

A solid business, screening 22% undervalued on our models.

What matters now

  • The model range is unusually wide (A$0.4324 to A$1.37). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$4.83 A$0.2551 Fair Value A$0.5772 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range A$0.2551 – A$4.83 · fair‑value band A$0.4324 – A$1.37 · the A$0.4750 price screens below the A$0.5772 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

EZZ Life Science Holdings (EZZ) currently trades at A$0.4750, while our model-based Fair Value estimate is A$0.5772, implying the stock looks roughly 21.5% undervalued today. The Quality Score stands at 52/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, EZZ Life Science Holdings generated revenue of A$61.4M at a net margin of 4.7%. Revenue declined 18.1% year over year. It earns a return on equity of 11.2%. The balance sheet holds a net cash position of A$20.5M. Fundamentals as of Jul 20, 2026

Our scenario range runs from A$0.4324 (bear case) to A$1.37 (bull case); at A$0.4750, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at 22%, EZZ screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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
Highest evidence
Residual Income A$0.7400 A$1.01 A$3.82 76
Growth DCF A$1.41 A$2.00 A$2.93 72
Gordon GGM A$0.2700 A$0.4500 A$0.5800 70
All 26 models by family
DCF Models
FCF DCF A$1.47 A$1.89 A$3.10 38
Owner Earnings A$2.09 A$3.69 A$6.46 31
5Y Revenue Exit A$2.14 A$3.56 A$6.54 39
5Y EBITDA Exit A$2.32 A$3.91 A$7.05 41
5Y P/E Exit A$2.33 A$4.85 A$8.31 38
10Y Revenue Exit A$1.82 A$3.77 A$5.11 36
10Y EBITDA Exit A$2.00 A$4.10 A$7.82 37
10Y P/E Exit A$2.01 A$4.13 A$7.67 35
Earnings-Based
Graham-Dodd A$0.9700 A$6.78 A$9.52 54
Lynch FV A$3.51 A$5.01 A$6.51 50
PEG = 1.0 A$3.51 A$5.01 A$6.51 46
EPV A$1.37 A$1.48 A$1.57 59
Dividend Discount
Gordon GGM A$0.2700 A$0.4500 A$0.5800 70
DDM Multi-Stage A$0.2700 A$0.4300 A$0.4800 61
Multiples
P/E Multiple A$2.36 A$3.15 A$3.93 63
P/S Multiple A$1.82 A$2.43 A$3.04 58
P/B Multiple A$1.82 A$2.43 A$3.04 55
EV/EBIT A$3.13 A$4.03 A$4.93 53
EV/EBITDA A$2.77 A$3.55 A$4.33 54
EV/Revenue A$2.36 A$3.19 A$4.01 43
Asset-Based
NCAV (Graham) A$0.3000 A$0.4000 A$0.6000 50
Growth DCF
Growth DCF A$1.41 A$2.00 A$2.93 72
Rev-Margin DCF A$2.33 A$4.00 A$7.48 67
Economic Profit
Residual Income A$0.7400 A$1.01 A$3.82 76
ROIC Compounder A$1.49 A$1.78 A$2.10 67
Growth Earnings
Growth-Adj P/E A$4.65 A$6.65 A$8.64 68

Widest divergence: Growth Earnings (A$6.65) versus Asset-Based (A$0.4000). Highest evidence: Residual Income (76).

Notify me when EZZ reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$61.4M
Revenue growth (YoY) -18.1%
Net margin 4.7%
Return on equity 11.2%
Free cash flow A$4.1M FY2024
P/E ratio 9.3
More key figures
Operating margin -0.4%
EPS (TTM) A$0.0600
Dividend yield 3.5%
EPS growth (YoY) -44.2%
Net cash A$20.5M FY2024

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 58 · Market factors (momentum, volatility) 15

Profitability 86
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 30
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

EZZ Life Science Holdings Limited engages in formulation, production, marketing, and sale of the health and wellbeing products in Australia, New Zealand, Mainland China, and South-East Asia. The company operates through two segments, Brought in Lines and Company Owned Products.

Full company description

EZZ Life Science Holdings Limited engages in formulation, production, marketing, and sale of the health and wellbeing products in Australia, New Zealand, Mainland China, and South-East Asia. The company operates through two segments, Brought in Lines and Company Owned Products. It is involved in the wholesale distribution of the EAORON branded skin care products to retailers; and direct-to-consumer distribution through e-commerce store. The company provides health and wellness products under the EZZ brand. It also offers its products online. The company was incorporated in 2015 and is based in Lidcombe, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

EZZ Life Science Holdings reported revenue of A$66.9M in FY2024 versus A$22.3M in FY2020, a compound +31.6%/yr. Reported net income was A$6.7M in FY2024, compounding +34.9%/yr from FY2020.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
A$66.9M
Latest YoY
+0.6%
Avg. growth/yr (3Y) 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.
+64.5%
Avg. growth/yr (5Y) 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.
+31.0%
Avg. growth/yr (6Y) 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.
+34.7%
Revenue +31.6%/yr
FY20 A$22.3M
FY21 A$15.0M
FY22 A$37.1M
FY23 A$66.4M
FY24 A$66.9M
Net income +34.9%/yr
FY20 A$2.0M
FY21 A$1.3M
FY22 A$3.6M
FY23 A$7.0M
FY24 A$6.7M

Watch EZZ: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "EZZ Life Science Holdings Fair Value". https://www.fairvalue-calculator.com/stock/EZZ

Peer Group

Biotechnology · 601 stocks

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.

Quality Score 52 · Above median
Fair Value upside +22% · Top 25%
Return on equity (TTM) 11% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) -0% · Below median
Revenue growth -18% · Bottom 25%
Dividend yield (TTM) 4.1% · Top 25%

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 8.3× · Cheaper than 75% of peers
P/B 0.59× · Cheaper than 75% of peers
P/S (TTM) 0.27× · Cheaper than 75% of peers
P/FCF 4.0× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 63 · sector 0
FUTURE 0 · sector 0
PAST 45 · sector 0
HEALTH 0 · sector 98
DIVIDEND 82 · sector 23

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare EZZ Life Science Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is EZZ Life Science Holdings (EZZ) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of A$0.5772 versus a price of A$0.4750, about +22% (undervalued).
What is the fair value of EZZ?
Our model-based fair value for EZZ Life Science Holdings is A$0.5772 (as of Jul 20, 2026), built from audited fundamentals. The current price is A$0.4750.
What is the quality score of EZZ?
EZZ Life Science Holdings has a Quality Score of 52/100. 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 revenue of EZZ Life Science Holdings (EZZ)?
EZZ Life Science Holdings reported trailing-twelve-month revenue of about A$61.4M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of EZZ?
The net profit margin of EZZ Life Science Holdings is about 4.7%, meaning it keeps roughly 4.7% of revenue as net income. Based on the latest reported figures.
Does EZZ Life Science Holdings pay a dividend?
EZZ Life Science Holdings currently shows a dividend yield of about 3.51% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track EZZ Life Science Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.