Oddity Tech Ltd. (ODD) Bundle
With ODDITY Tech Ltd. (ODD) trading at $41.78 (down $0.64 / -0.02%) after an open of $43.81 and intraday range of $41.52-$44.03 on volume of 742,065 (last trade Friday, Dec 19, 17:15 PST), investors should parse a mixed but compelling set of fundamentals: Q1 2025 net revenue rose to $268 million (+27% YoY) with gross profit of $201 million and a 74.9% gross margin (+116 bps YoY), while Q2 2025 showed $241 million in net revenue (+25% YoY) and a 72.3% gross margin; profitability metrics include adjusted EBITDA of $52 million in Q1 (+9% YoY) and $70 million in Q2 (+12% YoY) with margins swinging from 19.5% (Q1) to 29.1% (Q2), adjusted net income of $42 million in Q1, and robust cash and liquidity-$257 million in cash, equivalents and marketable securities as of Mar 31, 2025 and an even stronger $793 million on hand as of Sep 30, 2025 with no outstanding debt-supported by full‑year 2024 operating cash flow of $138 million and free cash flow of $134 million; valuation and forward expectations underscore potential upside, with an average one‑year price target of $73.24 (~75% upside), projected 2025 revenue of $700 million and non‑GAAP EPS of $1.58, while growth catalysts include a planned Brand 3 launch in 2025, ~40% YoY international revenue growth through the first nine months of 2025, plans for at least eight proprietary‑molecule products in 2026 from ODDITY Labs, and analyst forecasts that IL MAKIAGE could scale to $1 billion by 2028 and SpoiledChild to $200 million by 2025-read on to uncover the detailed risks, cash‑flow dynamics and valuation drivers shaping ODD's investment case
Oddity Tech Ltd. (ODD) - Revenue Analysis
- Market snapshot: Last trade price $41.78 (change -$0.64 / -0.02%) with latest trade time Friday, December 19, 17:15:00 PST.
- Intraday dynamics: Open $43.81, high $44.03, low $41.52, volume 742,065 - intraday range shows ~6.7% spread from high to low.
- Liquidity note: 742,065 intraday volume indicates active trading but check average daily volume for trend confirmation.
Revenue drivers for Oddity Tech Ltd. (ODD) should be read in context of these market signals: price softness on the day (down 0.02%) combined with a meaningful intraday move suggests short-term investor rotation; revenue growth expectations and margin durability will determine whether current price levels represent opportunity or risk.
| Metric | Value |
|---|---|
| Last Price | $41.78 |
| Change (USD / %) | -$0.64 / -0.02% |
| Open | $43.81 |
| Intraday High | $44.03 |
| Intraday Low | $41.52 |
| Intraday Volume | 742,065 |
| Latest Trade Time | Friday, December 19, 17:15:00 PST |
- Revenue composition focus: recurring vs. one-time sales - higher recurring share improves revenue visibility and supports higher valuation multiples.
- Growth benchmarks: for a tech equity trading near $42, investors typically benchmark against 20-30% YoY revenue growth for high-growth comps and 5-15% for mature peers.
- Profitability leverage: incremental revenue should translate to operating leverage - examine gross margin, R&D and sales & marketing spend as % of revenue.
Illustrative revenue scenarios (for modeling sensitivity to growth and margin assumptions):
| Year | Scenario: Revenue ($M) | YoY Growth | Assumed Gross Margin |
|---|---|---|---|
| FY2024 | 500 | - | 60% |
| FY2025 (Base) | 575 | 15% | 61% |
| FY2025 (Accelerated) | 650 | 30% | 63% |
| FY2026 (Base) | 661 | 15% | 62% |
| FY2026 (Accelerated) | 845 | 30% | 64% |
- Valuation sensitivity: use revenue multiples (EV/Revenue) across scenarios - a 5x-10x range is common in tech depending on growth and margin profile.
- Data gap to fill: confirm actual trailing revenue, gross margin and ARR (if applicable) from filings to replace illustrative figures above.
Further context on company history, ownership and monetization can inform revenue durability: Oddity Tech Ltd.: History, Ownership, Mission, How It Works & Makes Money
Oddity Tech Ltd. (ODD) - Profitability Metrics
Oddity Tech Ltd. (ODD) delivered notable top-line and profitability expansion in the first half of fiscal 2025, driven by strong revenue growth and margin improvement.- Q1 2025 net revenue: $268 million, up 27% vs. Q1 2024.
- Q1 2025 gross profit: $201 million, up 29% YoY; gross margin: 74.9% (improvement of 116 bps vs. Q1 2024).
- Q2 2025 net revenue: $241 million, up 25% vs. Q2 2024.
- Q2 2025 gross profit: $174 million, up 25% YoY; gross margin: 72.3% (increase of 10 bps vs. Q2 2024).
| Metric | Q1 2025 | Q1 2024 | YoY % Change (Q1) |
|---|---|---|---|
| Net Revenue | $268M | $211M | +27% |
| Gross Profit | $201M | $156M | +29% |
| Gross Margin | 74.9% | 63.7% | +116 bps |
| Metric | Q2 2025 | Q2 2024 | YoY % Change (Q2) |
|---|---|---|---|
| Net Revenue | $241M | $193M | +25% |
| Gross Profit | $174M | $139M | +25% |
| Gross Margin | 72.3% | 72.2% | +10 bps |
- High gross margins (~73-75%) indicate strong pricing power and/or favorable cost structure across product lines.
- Year-over-year revenue growth of 25-27% in Q1-Q2 2025 suggests sustained demand acceleration entering the back half of the year.
- Margin expansion in Q1 (+116 bps) and modest improvement in Q2 (+10 bps) point to operating leverage but signal some quarter-to-quarter variability.
Oddity Tech Ltd. (ODD) Debt vs. Equity Structure
Oddity Tech Ltd. (ODD) shows mixed profitability dynamics across the first two quarters of 2025 that interact directly with capital-structure considerations-how much leverage the company can comfortably carry, and how equity investors should view margin volatility versus absolute cash-flow growth.- Adjusted EBITDA (cash-flow proxy) rose year-over-year in both quarters: Q1 2025 of $52 million (+9% vs. Q1 2024) and Q2 2025 of $70 million (+12% vs. Q2 2024).
- Adjusted EBITDA margin diverged across quarters: Q1 2025 margin was 19.5% (down 320 basis points vs. Q1 2024), while Q2 2025 margin improved to 29.1% (up 140 basis points vs. Q2 2024).
- Adjusted net income in Q1 2025 was $42 million (+9% vs. Q1 2024) with an adjusted net income margin of 15.6% (down 250 basis points vs. Q1 2024), signaling stronger bottom-line dollars but compressed margins early in the year.
| Metric | Q1 2024 | Q1 2025 | Change (YoY) | Q2 2024 | Q2 2025 | Change (YoY) |
|---|---|---|---|---|---|---|
| Adjusted EBITDA ($M) | 47.7 | 52 | +9% | 62.5 | 70 | +12% |
| Adjusted EBITDA Margin | 22.7% | 19.5% | -320 bps | 27.7% | 29.1% | +140 bps |
| Adjusted Net Income ($M) | 38.5 | 42 | +9% | - | - | - |
| Adjusted Net Income Margin | 18.1% | 15.6% | -250 bps | - | - | - |
- Rising absolute Adjusted EBITDA in both quarters improves the company's capacity to service fixed obligations; higher Q2 margins strengthen headroom for additional leverage if needed.
- Compressed Q1 margins (despite EBITDA growth) highlight sensitivity to cost inflation or one-time expenses-this increases the importance of flexible capital (equity cushions or revolver availability) over rigid long-term debt.
- Consistent adjusted net income growth (+9% YoY in Q1) supports potential for dividend or buyback policies, but margin weakness argues for prioritizing deleveraging or reinvestment to restore margin durability.
- Volatility across quarters suggests staggered maturities and covenant flexibility are preferable to backloaded or highly amortizing debt structures.
Oddity Tech Ltd. (ODD) - Liquidity and Solvency
Oddity Tech Ltd. (ODD) presents a solid liquidity and solvency profile driven by an equity-centric capital structure and substantial cash reserves. The company reported zero outstanding debt as of March 31, 2025, positioning it with minimal solvency risk from leverage and strong flexibility for strategic deployment of capital.- No outstanding debt as of March 31, 2025 - entirely debt-free on the balance sheet.
- Cash and equivalents (including restricted cash, short-term deposits, marketable securities): $257 million as of March 31, 2025.
- Net operating cash flow (FY 2024): $138 million.
- Free cash flow (FY 2024): $134 million.
- Capital structure: primarily equity-based with no long-term debt obligations.
- Strong cash position enables strategic investments, share repurchases, M&A optionality, and R&D funding without reliance on external debt financing.
| Metric | Amount | As of / For |
|---|---|---|
| Outstanding Debt | $0 | March 31, 2025 |
| Cash & Cash Equivalents + Restricted Cash | $257,000,000 | March 31, 2025 |
| Net Operating Cash Flow | $138,000,000 | FY 2024 |
| Free Cash Flow | $134,000,000 | FY 2024 |
| Long-term Debt | $0 | March 31, 2025 |
| Capital Structure | Primarily Equity | Ongoing |
- Low default and refinancing risk due to the absence of debt obligations.
- High financial flexibility - cash generation (operating and free cash flow) supports internal growth and discretionary capital allocation.
- Ability to pursue opportunistic acquisitions or return capital to shareholders without increasing leverage.
- Equity-heavy structure increases earnings and return sensitivity to operational performance (lower financial risk, higher reliance on business execution).
Oddity Tech Ltd. (ODD) Valuation Analysis
Oddity Tech Ltd. (ODD) presents a strong liquidity and solvency profile heading into FY2025, anchored by significant cash reserves, positive cash generation, and an absence of debt. These features materially influence valuation multipliers and discount-rate considerations for investors, lowering solvency risk and supporting a higher valuation premium versus peers with leveraged balance sheets.- Cash, cash equivalents, and investments: $793 million (as of September 30, 2025).
- Operating cash flow: $88 million for Q1 2025.
- Free cash flow: $87 million for Q1 2025.
- No debt on the balance sheet - net-debt position is strongly positive.
- Current ratio (current assets / current liabilities) indicates strong short-term financial health.
- Quick ratio (excluding inventory) further demonstrates ability to meet short-term obligations.
| Metric | Value | Period / Note |
|---|---|---|
| Cash, cash equivalents & investments | $793 million | As of 2025-09-30 |
| Operating cash flow | $88 million | Q1 2025 |
| Free cash flow | $87 million | Q1 2025 |
| Debt | $0 | Net debt-free |
| Current ratio | Indicates strong short-term financial health | Current assets / current liabilities |
| Quick ratio | Demonstrates ability to meet short-term obligations | Excludes inventory |
- Robust cash reserves ($793M) reduce downside risk and provide optionality for M&A, buybacks, or R&D without external financing.
- Positive and nearly-equal operating and free cash flow in Q1 2025 ($88M vs. $87M) imply tight capex control and high conversion of operations into distributable cash.
- Debt-free status lowers weighted average cost of capital (WACC), which generally increases enterprise value when discounted cash flows are applied.
- Strong short-term liquidity (current and quick ratios) supports resilience in economic stress scenarios, supporting stability of projected cash flows used in DCF models.
Oddity Tech Ltd. (ODD) - Risk Factors
Valuation Analysis Oddity Tech Ltd. (ODD) trades at $41.78 (as of December 20, 2025) while the average one-year price target sits at $73.24, implying a mean upside of ~75%. Analysts' recommendations skew positive (Buy to Overweight). Management projects 2025 annual revenue of $700.0M (a -6.93% revision versus prior projections) and a projected annual non-GAAP EPS of $1.58. These inputs produce a forward valuation picture that supports investor confidence but also highlights areas of sensitivity.| Metric | Value |
|---|---|
| Share price (12/20/2025) | $41.78 |
| Average 1‑yr Price Target | $73.24 |
| Implied Upside | ~75% |
| Projected 2025 Revenue | $700.0M |
| Revenue Revision | -6.93% |
| Projected non-GAAP EPS (2025) | $1.58 |
| Forward P/E (Price / EPS) | ~26.45 |
| Analyst Sentiment | Buy to Overweight |
- Price-to-earnings: Forward P/E of ~26.5 reflects premium expectations for growth; investors are paying for continued margin expansion and execution vs. peers.
- Revenue sensitivity: A near‑7% downward revenue revision for 2025 increases execution risk; upside to the price target is contingent on reversing that trend.
- Analyst conviction: Consensus target and Buy/Overweight ratings support momentum but can compress quickly if guidance or macro conditions deteriorate.
- Margin recovery and non-GAAP EPS trajectory - the $1.58 projection is central to the forward multiple.
- Revenue growth re-acceleration - market is pricing recovery; failure to regain positive top-line momentum would pressure valuation.
- Product adoption and customer concentration - outsized wins or losses materially change upside potential.
- Execution risk from the 6.93% revenue downgrade: continued negative revisions would force downward multiple re-rating.
- Macro and sector cyclicality: tight IT budgets or tech spend cuts could reduce revenue visibility and lengthen sales cycles.
- Competition and margin compression: pricing pressure or higher R&D/SG&A to defend market share could reduce non-GAAP EPS below $1.58.
- Analyst target dependence: a large part of the implied 75% upside is price-target driven; changes in sell‑side sentiment could amplify volatility.
Oddity Tech Ltd. (ODD) - Growth Opportunities
Risk Factors Oddity Tech Ltd. (ODD) faces a set of interrelated risks that investors should weigh against growth potential:- High competition: The global beauty & wellness market is crowded with legacy consumer goods firms, digitally native brands, and private-label retailers; price and product differentiation pressures can compress margins.
- Direct-to-consumer (DTC) exposure: A heavy reliance on online DTC sales makes ODD sensitive to e-commerce traffic volatility, platform algorithm changes, rising customer-acquisition costs (CAC), and third‑party ad pricing.
- International expansion risks: Entering new markets brings FX volatility, differing regulatory frameworks for cosmetics and supplements, logistics complexity, and local competitive dynamics.
- New brand investments: Capital allocated to launching and scaling brands can increase marketing spend, inventory commitments, and short-term margin dilution before scale efficiencies materialize.
- Technology & data security: Platform outages, payment processing disruptions, or data breaches could harm sales and reputation; ongoing tech investment is required to maintain UX and compliance.
- Macro & consumer behavior shifts: Recessions or changes in discretionary spending trends may reduce demand for premium beauty products and increase sensitivity to promotions.
| Metric | Typical Range / Industry Benchmark | Notes |
|---|---|---|
| Global beauty & wellness market size (2023 est.) | $500-$600 billion | Frames total addressable market for growth |
| Online/e‑commerce share of beauty sales (2022-2024) | 20%-30% | Gives sensitivity to DTC channel performance |
| Revenue growth for digitally native beauty firms (annual) | 10%-40% (varies by stage) | High variability; early-stage brands often >30% |
| Gross margin (beauty DTC) | 45%-70% | Premium brands and owned channels trend higher; retail/wholesale lowers margin |
| Marketing & customer acquisition spend | 15%-40% of revenue | High for growth-stage; CAC increases with competition |
| Return rate (online cosmetics) | 5%-15% | Product type and sample policies affect returns and cost |
| International revenue share (expanding firms) | 10%-50% | Depends on rollout speed and local partnerships |
| Inventory days on hand | 60-150 days | Higher for multi‑SKU portfolios and slower sell-through |
| Data breach incident costs (median large retailer) | $2M-$4M initial remediation | Includes notifications, legal, and remediation; reputational costs can be larger |
- Channel mix: % revenue from DTC vs wholesale/marketplaces - shifts affect margins and CAC exposure.
- Customer economics: LTV:CAC ratio - sustainable growth typically requires LTV at least 3x CAC.
- Margin trajectory: Gross and contribution margins after marketing - indicates how quickly new launches reach profitability.
- Inventory & supply chain: Days inventory outstanding and fill rates - key to avoiding markdowns or stockouts during expansion.
- International KPIs: Localized CAC, conversion rates, and regulatory compliance costs - to gauge expansion efficiency.
- Tech & security spend: OPEX allocation to platform resilience and data protection - necessary to mitigate outage/breach risk.
Oddity Tech Ltd. (ODD) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.