As of 2025-06-02, the Intrinsic Value of e.l.f. Beauty Inc (ELF) is 83.28 USD. This ELF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.49 USD, the upside of e.l.f. Beauty Inc is -26.00%.
The range of the Intrinsic Value is 56.05 - 164.31 USD
Based on its market price of 112.49 USD and our intrinsic valuation, e.l.f. Beauty Inc (ELF) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.05 - 164.31 | 83.28 | -26.0% |
| DCF (Growth 10y) | 63.99 - 173.01 | 91.60 | -18.6% |
| DCF (EBITDA 5y) | 49.38 - 65.19 | 57.64 | -48.8% |
| DCF (EBITDA 10y) | 58.30 - 78.76 | 68.43 | -39.2% |
| Fair Value | 58.44 - 58.44 | 58.44 | -48.05% |
| P/E | 49.93 - 94.46 | 64.48 | -42.7% |
| EV/EBITDA | 37.99 - 50.84 | 44.07 | -60.8% |
| EPV | 19.45 - 26.80 | 23.13 | -79.4% |
| DDM - Stable | 26.17 - 96.96 | 61.57 | -45.3% |
| DDM - Multi | 47.07 - 135.16 | 69.77 | -38.0% |
| Market Cap (mil) | 4,733.54 |
| Beta | 1.69 |
| Outstanding shares (mil) | 42.08 |
| Enterprise Value (mil) | 4,914.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.71% |
| Cost of Debt | 5.30% |
| WACC | 7.54% |