US · SKIN
The Beauty Health Company
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Long Beach, CA 90806
- Website
- beautyhealth.com
Price · as of 2024-12-31
$0.86
Market cap 132.6M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $71.75 | +8,210.17% |
| Intrinsic Value(DCF) | $0.52 | -39.77% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $1.69 | +95.27% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $10.82 | $372.54 | $0.00 | $0.00 | $16.36 |
| 2021 | $17.64 | $37.82 | $144,822.37 | $0.00 | $0.00 |
| 2022 | $11.16 | $34.37 | $224.78 | $1.79 | $14.08 |
| 2023 | $3.60 | $33.53 | $10.93 | $0.00 | $0.00 |
| 2024 | $1.30 | $71.75 | $0.00 | $0.00 | $1.69 |
AI valuation
Our deep-learning model estimates The Beauty Health Company's (SKIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $71.75
- Current price
- $0.86
- AI upside
- +8,210.17%
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
$0.52
-39.77% upside
Graham-Dodd
—
— upside
Graham Formula
$1.69
+95.27% 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 |
| SKIN | The Beauty Health Company | $0.86 | 132.6M | +8,210% | -40% | — | +95% | -5.53 | 3.11 | 0.48 | 34.73 | — | -1.35 | 54.53% | -20.27% | -8.70% | -52.34% | -24.78% | -3.60% | 10.97 | -6.51 | 7.00 | 5.85 | 19.16 | -5263.00% | -1600.00% | 734.00% | 5.80% | 0.24 | 3.47% | 0.00% | 0.00% | 20.58% | -5.30 | 38.44 | 1.07 | -0.01 |
| ABVE | Above Food Ingredients In… | $1.25 | 63.99M | — | — | — | — | — | — | — | — | — | — | -1.60% | -11.43% | -14.47% | 621.64% | -39.41% | -61.17% | -2.54 | -5.49 | 0.44 | 0.16 | -3.05 | 25284.00% | -707.00% | -19464.00% | — | 0.05 | 3.27% | — | 0.00% | — | — | — | — | — |
| EPSM | Epsium Enterprise Limited… | $1.32 | 17.67M | — | — | — | — | — | — | — | — | — | — | 12.82% | 3.26% | 2.20% | 3.58% | 3.80% | 2.66% | 0.02 | — | 4.44 | 0.58 | 0.04 | -9250.00% | -5712.00% | -17930.00% | — | -0.60 | -19.78% | — | 0.00% | — | — | — | — | — |
| EWCZ | European Wax Center, Inc. | $5.72 | 312.8M | +440% | -56% | -76% | -75% | 17.71 | 4.06 | 1.20 | 9.44 | 60.21 | -0.64 | 73.58% | 22.02% | 4.82% | 20.10% | 10.33% | 2.04% | 5.95 | 1.87 | 2.43 | 1.58 | 5.29 | 2941.00% | -186.00% | 213.00% | 21.54% | 1.56 | 13.91% | 0.30% | 5.40% | 15.75% | 12.38 | 10.56 | 2.72 | 0.67 |
| FTLF | FitLife Brands, Inc. | $15.13 | 142.09M | +349% | +4,631% | -51% | +91% | 15.20 | 3.78 | 2.12 | 10.91 | 22.32 | -43.62 | 43.56% | 20.35% | 13.94% | 28.45% | 21.78% | 15.78% | 0.37 | 9.60 | 1.60 | 0.54 | 0.67 | 6812.00% | 2233.00% | 13335.00% | 7.03% | 0.85 | 21.06% | 0.00% | 0.00% | 7.33% | 11.10 | 15.16 | 2.26 | 5.77 |
| SKIL | Skillsoft Corp. | $4.19 | 36.7M | +1,544% | +63% | — | — | — | 1.49 | 0.26 | 9.45 | — | -0.22 | 74.60% | -13.11% | -22.96% | 0.00% | -10.29% | 0.00% | 6.28 | -1.10 | 0.88 | 0.74 | 7.34 | -6572.00% | -402.00% | -17688.00% | 8.28% | 0.08 | 1.79% | 0.00% | — | 12.75% | -9.02 | 54.17 | 1.18 | -1.52 |
| SLSN | Solesence, Inc. Common St… | $1.28 | 90.29M | +4,952% | -16% | -55% | +148% | 36.95 | 10.47 | 2.99 | 28.12 | — | 10.47 | 30.92% | 9.80% | 8.09% | 50.27% | 19.38% | 10.22% | 1.02 | 7.66 | 1.14 | 0.24 | 2.29 | -17901.00% | 4035.00% | -1537.00% | -1.65% | 0.08 | -10.29% | 0.00% | 0.00% | 3.61% | 33.20 | -65.86 | 3.25 | 1.34 |
| YOUL | Youlife Group Inc. Americ… | $1.12 | 85.17M | — | — | — | — | — | — | — | — | — | — | 14.45% | 2.56% | -3.30% | 13.11% | -8.50% | -5.17% | -0.19 | 10.29 | 2.30 | 2.01 | -0.61 | -15282.00% | 1609.00% | -10547.00% | — | 0.02 | -1.05% | — | 0.00% | — | — | — | — | — |
| ZVIA | Zevia PBC | $1.34 | 90.3M | +1,797% | -58% | -99% | — | -9.25 | 1.80 | 0.57 | -6.55 | — | 1.92 | 47.47% | -5.97% | -6.25% | -17.12% | -31.09% | -15.08% | 0.01 | — | 2.08 | 1.30 | 2.41 | -5588.00% | 401.00% | 28479.00% | -5.46% | -0.17 | -16.19% | 0.00% | 0.00% | 0.00% | -6.97 | -13.39 | 0.42 | 1.68 |
About The Beauty Health Company
The Beauty Health Company designs, develops, manufactures, markets, and sells aesthetic technologies and products worldwide. The company's flagship product includes HydraFacial that enhance the skin to cleanse, peel, exfoliate, extract, infuse, and hydrate the skin with proprietary solutions and serums. Its products also comprise Syndeo, a HydraFacial Delivery System designed to elevate every part of the treatment and connects providers to the consumer's preferences to create a more personalized experience; HydraFacial Nation App, an app that allows consumers to learn about their skin health, discover treatment options, and track their treatments over time; and Keravive, a treatment for scalp health. The company was founded in 1997 and is headquartered in Long Beach, California.
- CEO
- Pedro Malha
- Employees
- 769
- Beta
- 1.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.52 ÷ $0.86) − 1 = -39.77% (DCF, example).