US · ODD
Oddity Tech Ltd.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Tel Aviv-Jaffa 6761304
- Website
- oddity.com
Price · as of 2025-12-31
$14.70
Market cap 669.94M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $94.74 | +544.49% |
| Intrinsic Value(DCF) | $292.76 | +1,891.56% |
| Graham-Dodd Method(GD) | $15.55 | +5.81% |
| Graham Formula(GF) | $62.72 | +326.66% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $2.16 | $25.83 | |||
| 2022 | $3.38 | $19.96 | |||
| 2023 | $44.88 | $62.40 | $6,682.35 | $8.98 | $64.29 |
| 2024 | $44.65 | $80.72 | $981.87 | $12.64 | $60.43 |
| 2025 | $12.31 | $94.74 | $714.38 | $15.55 | $62.72 |
AI valuation
Our deep-learning model estimates Oddity Tech Ltd.'s (ODD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $94.74
- Current price
- $14.70
- AI upside
- +544.49%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$292.76
+1,891.56% upside
Graham-Dodd
$15.55
+5.81% upside
Graham Formula
$62.72
+326.66% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ODD | Oddity Tech Ltd. | $14.70 | 669.94M | +544% | +1,892% | +6% | +327% | 6.33 | 1.77 | 0.87 | 2.54 | 75.02 | 2.43 | 72.69% | 14.67% | 13.67% | 32.63% | 84.71% | 14.05% | 0.10 | — | 5.24 | 3.75 | -2.79 | 843.00% | 2516.00% | -3554.00% | 11.94% | 0.76 | 73.10% | 0.00% | 0.00% | 47.62% | 2.76 | 3.92 | 0.41 | 2.52 |
| ALRM | Alarm.com Holdings, Inc. | $47.85 | 2.39B | +103% | -41% | -46% | -14% | 17.96 | 2.79 | 2.34 | 10.90 | 241.96 | 4.51 | 63.10% | 13.43% | 13.11% | 16.72% | 13.34% | 6.26% | 1.34 | 7.85 | 1.92 | 1.66 | 0.73 | 742.00% | 759.00% | -3018.00% | 5.80% | 0.23 | 17.31% | 0.00% | 0.00% | 1.76% | 18.68 | 18.51 | 2.51 | 2.46 |
| CSGS | CSG Systems International… | $79.90 | 2.28B | +31% | -49% | — | -74% | 17.61 | 7.79 | 1.81 | 13.68 | — | -13.73 | 47.55% | 24.54% | 4.57% | 44.33% | 26.69% | 8.24% | 2.07 | 10.37 | 1.44 | 0.85 | 2.13 | -3465.00% | 218.00% | 2480.00% | 6.40% | 0.24 | 20.41% | 1.69% | 29.80% | 5.74% | 8.72 | 18.50 | 2.14 | 3.65 |
| EEFT | Euronet Worldwide, Inc. | $69.55 | 2.92B | +71% | -26% | -10% | +39% | 10.60 | 2.48 | 0.77 | 5.76 | 220.62 | 172.72 | 83.20% | 12.48% | 7.29% | 24.26% | 22.58% | 5.02% | 1.72 | 6.27 | 1.11 | 0.53 | 0.85 | 481.00% | 638.00% | -2945.00% | 13.23% | 0.15 | 26.51% | 0.00% | 0.00% | 0.00% | 7.26 | 8.86 | 0.91 | 1.38 |
| GEN | Gen Digital Inc. | $22.57 | 13.92B | +107% | +39% | — | -47% | 27.75 | 7.86 | 4.53 | 12.42 | 329.57 | -1.74 | 80.28% | 40.91% | 16.34% | 29.17% | 10.30% | 4.11% | 3.66 | 2.79 | 0.51 | 0.44 | 3.61 | 842.00% | 355.00% | -4100.00% | 6.76% | 0.43 | 12.35% | 1.75% | 48.70% | 6.08% | 15.62 | 20.86 | 6.39 | 1.32 |
| NATL | NCR Atleos Corporation | $44.28 | 3.27B | +35% | -55% | — | -56% | 21.84 | 8.78 | 0.81 | 4.49 | 29.52 | -1.72 | 24.37% | 10.98% | 3.72% | 48.87% | 26.79% | 2.89% | 0.56 | 1.77 | 0.96 | 0.53 | -0.31 | 7398.00% | 86.00% | 1659.00% | 6.76% | 0.19 | 15.63% | 0.00% | 0.00% | 81.58% | 6.92 | 13.83 | 0.76 | 1.51 |
| NTCT | NetScout Systems, Inc. | $29.21 | 2.11B | +11% | -67% | — | — | -4.56 | 1.07 | 2.03 | -4.26 | -3.16 | 7.42 | 78.27% | -44.68% | -44.60% | -21.26% | -26.29% | -15.35% | 0.05 | -51.34 | 1.75 | 1.61 | 1.29 | 14444.00% | -82.00% | 30205.00% | 12.61% | 0.53 | 15.09% | 0.00% | 0.00% | 11.93% | -3.42 | 5.96 | 1.53 | 1.56 |
| PAGS | PagSeguro Digital Ltd. | $10.61 | 3.19B | +155% | -38% | +38% | +185% | 5.23 | 0.85 | 0.68 | 6.85 | 17.56 | 1.06 | 47.95% | 32.50% | 11.54% | 17.05% | 13.71% | 3.72% | 2.77 | 1.59 | 1.51 | 1.40 | 5.27 | 2980.00% | 1692.00% | -38522.00% | -46.05% | -0.08 | -14.84% | 0.00% | 0.00% | 6.30% | 8.67 | -9.01 | 2.82 | 1.20 |
| PAYO | Payoneer Global Inc. | $4.32 | 1.54B | +924% | -27% | -36% | -28% | 22.60 | 2.35 | 1.57 | -34.80 | — | 3.95 | 78.07% | 11.84% | 6.95% | 10.24% | -2.25% | 0.87% | 0.00 | — | 1.00 | 0.99 | -2.29 | -3871.00% | 768.00% | 7730.00% | 12.49% | 0.03 | -5.90% | 0.00% | 0.00% | 10.49% | -50.58 | -30.52 | -5.99 | 0.32 |
| SPNS | Sapiens International Cor… | $43.45 | 2.43B | -14% | -68% | -95% | -60% | 21.21 | 3.19 | 2.82 | 13.01 | 139.74 | 8.64 | 43.90% | 15.83% | 13.31% | 15.57% | 20.96% | 10.45% | 0.13 | 217.34 | 2.24 | 2.11 | -0.94 | 1518.00% | 540.00% | 1310.00% | 5.18% | 0.55 | 24.07% | 2.08% | 44.10% | 6.02% | 16.06 | 17.37 | 2.54 | 6.17 |
| TDC | Teradata Corporation | $31.49 | 2.98B | +70% | -57% | -84% | -85% | 22.08 | 12.48 | 1.73 | 9.76 | 134.82 | -13.61 | 59.71% | 12.69% | 7.82% | 71.63% | 52.50% | 7.46% | 2.44 | — | 0.92 | 0.81 | 0.23 | 1638.00% | -497.00% | 325.00% | 9.96% | 0.33 | 97.44% | 0.00% | 0.00% | 7.94% | 13.93 | 10.28 | 1.77 | 0.87 |
About Oddity Tech Ltd.
Oddity Tech Ltd., together with its subsidiaries, operates as a consumer-tech company worldwide. The company provides beauty and wellness products utilizing its PowerMatch technology. It builds and scales digital-first brands to disrupt the offline-dominated beauty and wellness industries. The company offers products for face and complexion, eyes and brows, lips, and skin care under the IL MAKIAGE brand; and hair and skin care products under the SpoiledChild brand. The company was incorporated in 2013 and is based in Tel Aviv-Jaffa, Israel.
- CEO
- Oran Holtzman
- Employees
- 489
- Beta
- 3.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($292.76 ÷ $14.70) − 1 = +1,891.56% (DCF, example).