EN DE

Oddity Tech Ltd (ODD) Fair Value & Analysis

Consumer Defensive · US · Market cap $603M

OT Oddity Tech Ltd logo Oddity Tech Ltd ODD · US
Price$14.12
Fair Value$42.36
Upside+200.0%
Quality54/100
Watch Oddity Tech Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.0% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/13)
Moderate moat 47/100
Evidence: High Range $19.84 – $54.14 Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $52.45 to $42.36 (−19.2%) since Jun 25, 2026. Share price −14.5% over the past month.

A solid business, screening 200% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($19.84). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide ($19.84 to $54.14). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (54/100) 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 (3 years)

$77.35 $9.81 Fair Value $42.36 Jul 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

37‑month range $9.81 – $77.35 · fair‑value band $19.84 – $54.14 · the $14.12 price screens below the $42.36 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Oddity Tech Ltd (ODD) currently trades at $14.12, while our model-based Fair Value estimate is $42.36, implying the stock looks roughly 200.0% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Defensive 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, Oddity Tech Ltd generated revenue of $740M at a net margin of 7.0%. Revenue declined 26.2% year over year. It earns a return on equity of 16.4%. Net debt stands at $206M. Fundamentals as of Jul 24, 2026

Our scenario range runs from $19.84 (bear case) to $54.14 (bull case); at $14.12, the current price sits below 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. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at 200%, ODD 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 BearBaseBull Evidence
Highest evidence
Growth DCF $25.58 $48.05 $83.36 80
Rev-Margin DCF $26.45 $50.96 $102.25 74
ROIC Compounder $20.94 $30.61 $37.46 72
All 24 models by family
DCF Models
FCF DCF $27.66 $42.80 $88.05 38
Owner Earnings $38.03 $84.48 $170.65 31
5Y Revenue Exit $23.50 $43.90 $86.55 39
5Y EBITDA Exit $30.51 $58.06 $112.07 41
5Y P/E Exit $40.14 $98.52 $178.46 38
10Y Revenue Exit $24.12 $57.05 $77.44 36
10Y EBITDA Exit $29.73 $70.82 $141.98 37
10Y P/E Exit $36.15 $89.73 $178.44 35
Earnings-Based
Graham-Dodd $21.78 $151.88 $213.15 54
Lynch FV $78.47 $112.10 $145.73 50
PEG = 1.0 $78.47 $112.10 $145.73 46
EPV $16.44 $19.40 $21.86 59
Multiples
P/E Multiple $50.44 $67.26 $84.07 63
P/S Multiple $28.11 $37.47 $46.84 58
P/B Multiple $40.84 $54.45 $68.06 55
EV/EBIT $38.53 $53.12 $67.72 53
EV/EBITDA $31.24 $43.40 $55.57 54
EV/Revenue $19.32 $29.86 $40.40 43
Asset-Based
NCAV (Graham) $5.73 $7.68 $11.47 50
Growth DCF
Growth DCF $25.58 $48.05 $83.36 80
Rev-Margin DCF $26.45 $50.96 $102.25 74
Economic Profit
Residual Income $18.89 $25.84 $142.11 61
ROIC Compounder $20.94 $30.61 $37.46 72
Growth Earnings
Growth-Adj P/E $102.64 $146.62 $190.61 68

Widest divergence: Growth Earnings ($146.62) versus Asset-Based ($7.68). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $740M
Revenue growth (YoY) -26.2%
Net margin 7.0%
Return on equity 16.4%
Free cash flow $83.6M FY2025
P/E ratio 16.5
More key figures
Operating margin -12.9%
EPS (TTM) $0.7900
EPS growth (YoY) +9.6%
Net debt $206M FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 58 · Market factors (momentum, volatility) 8

Profitability 72
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 68
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

Oddity Tech Ltd. operates as a consumer tech company that builds digital-first brands for the beauty and wellness industries in the United States, Israel, and internationally.

Full company description

Oddity Tech Ltd. operates as a consumer tech company that builds digital-first brands for the beauty and wellness industries in the United States, Israel, and internationally. It serves consumers through its platform, which uses data science, machine learning, and computer vision capabilities to identify consumer needs, and develop solutions in the form of beauty, wellness, and technology products. The company provides a portfolio of products, including face and complexion, eye, brow and lip products, makeup tools, bodycare, medical grade prescription and OTC products, skincare, color cosmetics, haircare, and supplements under the IL MAKIAGE and SpoiledChild brands. In addition, it operates ODDITY LABS, a biotechnology center, which deploys AI-based molecule discovery technology to identify and launch novel ingredients that delivers performance and outcomes for consumers in beauty and wellness. Oddity Tech Ltd. was incorporated in 2013 and is headquartered in Jaffa, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Oddity Tech Ltd reported revenue of $810M in FY2025 versus $223M in FY2021, a compound +38.1%/yr. Reported net income was $111M in FY2025, compounding +67.9%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$810M
Latest YoY
+25.2%
Avg. growth/yr (3Y)
+35.6%
Avg. growth/yr (5Y)
+48.9%
Revenue +38.1%/yr
FY21 $223M
FY22 $325M
FY23 $509M
FY24 $647M
FY25 $810M
Net income +67.9%/yr
FY21 $13.9M
FY22 $21.7M
FY23 $58.5M
FY24 $101M
FY25 $111M

Watch ODD: 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). "Oddity Tech Ltd Fair Value". https://www.fairvalue-calculator.com/stock/ODD

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Household & Personal Products · 244 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 54 · Below median
Fair Value upside +200% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) -13% · Bottom 25%
Revenue growth -26% · Bottom 25%
Debt / equity 1.47× · Higher than 75% of peers

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/E (TTM) 16.5× · Cheaper than median
P/B 1.52× · Cheaper than median
P/S (TTM) 0.82× · Cheaper than median
P/FCF 7.2× · Pricier than 75% of peers
EV/EBITDA 12.5× · Pricier 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 100 · sector 28
FUTURE 0 · sector 4
PAST 66 · sector 26
HEALTH 26 · sector 98
DIVIDEND 0 · sector 50

Insider activity: 46/100

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare Oddity Tech Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Oddity Tech Ltd (ODD) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $42.36 versus a price of $14.12, about +200% (undervalued).
What is the fair value of ODD?
Our model-based fair value for Oddity Tech Ltd is $42.36 (as of Jul 24, 2026), built from audited fundamentals. The current price is $14.12.
What is the quality score of ODD?
Oddity Tech Ltd has a Quality Score of 54/100. 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 Oddity Tech Ltd (ODD)?
Oddity Tech Ltd reported trailing-twelve-month revenue of about $740M (latest available figure, as of Jul 24, 2026).
What is the net profit margin of ODD?
The net profit margin of Oddity Tech Ltd is about 7.0%, meaning it keeps roughly 7.0% of revenue as net income. Based on the latest reported figures.

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 Oddity Tech Ltd 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.