Revolution Beauty Group PLC (REVB) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Revolution Beauty Group PLC £0.04, price £0.05, upside -7.6%, quality 38 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Revolution Beauty Group PLC 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 24, 2026.
How to read this chart
60‑month range £0.0239 – £1.70 · fair‑value band £0.0392 – £0.0439 · the £0.0475 price screens above the £0.0439 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Revolution Beauty Group in your weekly email
Every Wednesday you see whether Revolution Beauty Group 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.
Revolution Beauty Group plc, together with its subsidiaries, engages in the development, production, wholesale, and retail of beauty products in the United Kingdom, the United States, and internationally. The company offers makeup, cosmetics, skincare, and haircare products under REVOLUTION, Relove, and I Heart brand name.
Show more
Revolution Beauty Group plc, together with its subsidiaries, engages in the development, production, wholesale, and retail of beauty products in the United Kingdom, the United States, and internationally. The company offers makeup, cosmetics, skincare, and haircare products under REVOLUTION, Relove, and I Heart brand name. It also owns intellectual property. The company sells its products through retailers, department store chains, wholesalers, distributors, and e-commerce channels. Revolution Beauty Group plc was founded in 2014 and is headquartered in London, the United Kingdom.
Stock analysis
Revolution Beauty Group PLC (REVB) currently trades at £0.0475, while our model-based Fair Value estimate is £0.0439, implying the stock looks roughly 8.2% fairly valued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of £0.0500 per share, and 2 of the 5 models we run sit above the £0.0475 price.
Bear case: the Multiples group reads lowest at £0.0200, and 3 of the 5 models stay below the price. Evidence for this calculation is low.
Scenario range: £0.0392 (bear) to £0.0439 (bull), the price of £0.0475 sits above 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 38/100 (below-average quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revolution Beauty Group PLC reported revenue of £143M in FY2025 versus £158M in FY2021, a compound −2.5%/yr. Reported net income was −£17.2M in FY2025.
Key figures
Market cap 46.3M GBX · P/S ratio 0.39 · EPS (TTM) £−0.0800 · Net margin −12.1% · Return on equity −922% · Return on assets (EBIT) −10.6% · Operating margin −33.9% · Revenue (TTM) £120M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 99% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −14% fair-value upside, at −8%, REVB screens cheaper than that median.
Fair Value models
Bear £0.0392Fair Value £0.0439Bull £0.0439
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.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.10/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−25.5%
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.
−8.2%
Revenue growth 8 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.
+9.0%
’17
’18
’19
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−0.9% (2019) → −9.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+31.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +28.9% a year for the price.
Compare Revolution Beauty Group PLC with another stock
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.Household & Personal Products · 251 stocks
Beats the industry median on 1/8 measures
Overall it trails its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside−8% · Below median
Profitability
Return on equity (TTM)Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets−13% · Bottom 25%
Net margin (TTM)−21% · Bottom 25%
Operating margin (TTM)−34% · Bottom 25%
Growth and dividend
Revenue growth−32% · Bottom 25%
Balance sheet
Debt / equityNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
P/BNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
P/S (TTM)0.51× · Cheaper than median
P/FCF52.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)23· sector 33
FUTURE (revenue growth)0· sector 5
PAST (return on equity)0· sector 27
HEALTH (low debt)0· sector 98
DIVIDEND (yield)0· sector 55
PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.
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). "Revolution Beauty Group PLC Fair Value". https://www.fairvalue-calculator.com/stock/REVB
Frequently asked questions
Is Revolution Beauty Group PLC (REVB) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of £0.0439 versus a price of £0.0475, about −8% upside (fairly valued).
What is the fair value of REVB?
Our model-based fair value for Revolution Beauty Group PLC is £0.0439 (as of Sep 24, 2026), built from audited fundamentals. The current price: £0.0475.
What is the quality score of REVB?
Revolution Beauty Group PLC has a Quality Score of 38/100. 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 Revolution Beauty Group PLC (REVB)?
Our model-based price target is the fair value of £0.0439 (as of Sep 24, 2026) from 5 valuation models. Cautious scenario £0.0392, optimistic scenario £0.0439. It is a calculation from audited fundamentals, not an analyst target.
What is the Revolution Beauty Group PLC stock forecast for 2026?
Our models put fair value at £0.0439, about −8% upside versus a price of £0.0475 (fairly valued). Cautious scenario £0.0392, optimistic scenario £0.0439. The calculation is refreshed regularly with new filings.
What is the revenue of Revolution Beauty Group PLC (REVB)?
Revolution Beauty Group PLC reported trailing-twelve-month revenue of about £120M (latest available figure, as of Sep 24, 2026).
What growth is priced into Revolution Beauty Group PLC (REVB)?
For today's price to be fair in a discounted-cash-flow model, Revolution Beauty Group PLC would have to grow free cash flow by +31.9 % per year for five years (discount rate 14.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 6 years revenue grew +0.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of REVB use?
Our models discount Revolution Beauty Group PLC at 14.4 %: a base by market capitalisation (micro), damped by beta 1.32, country premium for United Kingdom. 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 Revolution Beauty Group PLC that is +31.9 % per year a year over ten years, using the same discount rate (14.4 %) and the same formula as our fair value.
How much growth has Revolution Beauty Group PLC (REVB) delivered so far?
Over the past 6 years revenue at Revolution Beauty Group PLC grew +0.7 % a year. The price currently implies +31.9 % 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 Revolution Beauty Group PLC (REVB) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into Revolution Beauty Group PLC (+31.9 % 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 Revolution Beauty Group PLC (REVB)?
The free-cash-flow yield on the price is 7.73 %: that much free cash flow Revolution Beauty Group PLC produces per unit of market value. When it exceeds the discount rate of our models (14.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Revolution Beauty Group PLC (REVB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Revolution Beauty Group PLC it is £0.0439 per share (as of Sep 24, 2026), against a price of £0.0475. It is the blended result of 5 valuation models (cash flow, earnings, asset, dividend).
Is Revolution Beauty Group PLC stock overvalued or undervalued in 2026?
As of Sep 24, 2026, REVB trades above its calculated fair value: price £0.0475, fair value £0.0439, a gap of about −8% (fairly valued). 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 REVB?
No. The price is what the market pays today (£0.0475); the fair value is what the company's own numbers justify (£0.0439). For Revolution Beauty Group PLC the two are £0.0036 per share apart. That gap is exactly why we show both numbers side by side.
How much is Revolution Beauty Group PLC worth?
The market values Revolution Beauty Group PLC at about 46.3M GBX (market capitalisation, as of Sep 24, 2026). Per share that is £0.0475; our models calculate a fair value of £0.0439 per share.
What do the bullish and bearish scenarios say about REVB?
Our models span a range for Revolution Beauty Group PLC: cautious scenario £0.0392, base £0.0439, optimistic £0.0439 per share (as of Sep 24, 2026, price £0.0475). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Revolution Beauty Group PLC (REVB)?
Balance-sheet figures for Revolution Beauty Group PLC (as of Sep 24, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is REVB from its 52-week high?
Revolution Beauty Group PLC trades at £0.0475, about 22% below its 52-week high of £0.0610 and 99% above the low of £0.0239 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of £0.0439 is for.
Which stocks are comparable to Revolution Beauty Group PLC?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, Kenvue Inc, Kimberly-Clark Corporation, 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 Revolution Beauty Group PLC stock attractive at the current price?
The data as of Sep 24, 2026: price £0.0475, calculated fair value £0.0439 (−8%), Quality Score 38/100, from 5 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 REVB calculated?
We run Revolution Beauty Group PLC through 5 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 £0.0439, 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 13.0 % above its aggregate fair value. Revolution Beauty Group PLC itself currently trades above fair value. 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 Revolution Beauty Group PLC (REVB)?
The closing price on Sep 24, 2026 was £0.0475. Our model-based fair value is £0.0439, about −8% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Revolution Beauty Group PLC right now?
The price sits above even our optimistic bull case (£0.0439). The favourable scenario is already priced in. The price sits close to our fair value, market and models broadly agree here, little valuation tension. The models converge in a tight band (£0.0392 to £0.0439), unusually little disagreement for a valuation. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Revolution Beauty Group PLC
How large is the market capitalisation of Revolution Beauty Group PLC (REVB)?
The market capitalisation of Revolution Beauty Group PLC is 46.3M GBX. 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 Revolution Beauty Group PLC (REVB)?
The price-to-sales ratio of Revolution Beauty Group PLC is 0.39 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Revolution Beauty Group PLC (REVB)?
Earnings per share at Revolution Beauty Group PLC are £−0.0800. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Revolution Beauty Group PLC (REVB)?
The net margin of Revolution Beauty Group PLC is −12.1% (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 Revolution Beauty Group PLC (REVB)?
The return on equity (ROE) of Revolution Beauty Group PLC is −922% (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 Revolution Beauty Group PLC (REVB)?
On an EBIT basis the return on assets of Revolution Beauty Group PLC is −10.6% (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 Revolution Beauty Group PLC (REVB)?
The operating margin of Revolution Beauty Group PLC is −33.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Revolution Beauty Group PLC (REVB)?
Revenue at Revolution Beauty Group PLC is growing −31.8% versus a year earlier (3y avg −8.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Revolution Beauty Group PLC (REVB) carry?
The net debt of Revolution Beauty Group PLC is 27.5M GBX (fiscal year 2025, ≈ 23.5 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 Revolution Beauty Group PLC in the live analysis
One click puts Revolution Beauty Group PLC 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.
