Is ELF undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of e.l.f. Beauty Inc (ELF) is 65.82 USD. This ELF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.41 USD, the upside of e.l.f. Beauty Inc is 5.50%. This means that ELF is undervalued by 5.50%.
The range of the Intrinsic Value is 44.41 - 129.03 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.41 - 129.03 | 65.82 | 5.5% |
| DCF (Growth 10y) | 52.22 - 140.94 | 74.86 | 20.0% |
| DCF (EBITDA 5y) | 43.99 - 52.75 | 48.49 | -22.3% |
| DCF (EBITDA 10y) | 51.95 - 66.57 | 59.02 | -5.4% |
| Fair Value | 43.60 - 43.60 | 43.60 | -30.14% |
| P/E | 30.73 - 55.40 | 42.84 | -31.4% |
| EV/EBITDA | 31.06 - 38.32 | 32.99 | -47.1% |
| EPV | 12.11 - 17.46 | 14.78 | -76.3% |
| DDM - Stable | 16.87 - 61.35 | 39.11 | -37.3% |
| DDM - Multi | 35.05 - 99.68 | 51.93 | -16.8% |
| Market Cap (mil) | 3,519.92 |
| Beta | 1.84 |
| Outstanding shares (mil) | 56.40 |
| Enterprise Value (mil) | 3,700.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.90% |
| Cost of Debt | 5.30% |
| WACC | 8.61% |