The Discounted Cash Flow (DCF) valuation of e.l.f. Beauty Inc (ELF) is 180.15 USD. With the latest stock price at 138.47 USD, the upside of e.l.f. Beauty Inc based on DCF is 30.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.6% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 99.19 - 1,101.85 | 180.15 |
| Upside | -28.4% - 695.7% | 30.1% |