← Back to search
SKINBeauty Health Co
Consumer / Retail10-K · Filed 2025-03-12
Clarity Fair Value
$1.61
SIGNIFICANTLY UNDERVALUED (+41.2%)
Market Price
$1.14
41.2% Upside
$1$3$4$6$8202620282030203220342036Market $1
Fair Value PathMarket Price

Model BlendHIGH agreement · 0% spread

DCF$5.09 · 54%
EV/Rev$5.05 · 46%
Trailing Rev Growth
Model Implied CAGR
-20.0%
1Y Price Target
$1.68
Market Cap
$145M

SKIN Valuation Summary

Based on Clarity's multi-model valuation engine, Beauty Health Co (SKIN) has an estimated fair value of $1.61 per share, compared to its current market price of $1.14. The stock is currently trading 41.2% below Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY UNDERVALUED.

This valuation blends 2 independent models — including Discounted Cash Flow (DCF), EV/Revenue. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 2 models show high agreement with a 0% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 97.2% probability that the stock is trading below its intrinsic value, with a median simulated value of $1.59.

Clarity's 1-year price target is $1.68, reflecting expected earnings growth and margin trajectory.

Beauty Health Co is classified under the Consumer / Retail sector, and this valuation is based on 10-K · Filed 2025-03-12 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 8, 2026, 6:36 PM UTC · Powered by Clarity Valuation Engine · Methodology

Beauty Health Co (SKIN) Valuation Summary

Clarity's 6-model valuation engine estimates Beauty Health Co (SKIN) at $1.61 per share, compared to the current market price of $1.14. This represents a 41.2% upside from the current price. The verdict is SIGNIFICANTLY UNDERVALUED.

This valuation was generated from Beauty Health Co's 10-K · Filed 2025-03-12 filing, classified in the Consumer / Retail sector with high confidence. Model agreement is HIGH with a 0% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.