As of 2025-07-02, the Intrinsic Value of e.l.f. Beauty Inc (ELF) is 153.72 USD. This ELF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.67 USD, the upside of e.l.f. Beauty Inc is 21.40%.
The range of the Intrinsic Value is 82.80 - 1,239.16 USD
Based on its market price of 126.67 USD and our intrinsic valuation, e.l.f. Beauty Inc (ELF) is undervalued by 21.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.80 - 1,239.16 | 153.72 | 21.4% |
| DCF (Growth 10y) | 117.33 - 1,684.39 | 214.00 | 68.9% |
| DCF (EBITDA 5y) | 63.82 - 88.71 | 76.08 | -39.9% |
| DCF (EBITDA 10y) | 91.93 - 135.98 | 112.47 | -11.2% |
| Fair Value | 49.68 - 49.68 | 49.68 | -60.78% |
| P/E | 42.61 - 87.32 | 53.37 | -57.9% |
| EV/EBITDA | 35.53 - 46.49 | 41.26 | -67.4% |
| EPV | 25.44 - 39.92 | 32.68 | -74.2% |
| DDM - Stable | 26.50 - 464.26 | 245.38 | 93.7% |
| DDM - Multi | 69.60 - 978.87 | 131.73 | 4.0% |
| Market Cap (mil) | 7,144.19 |
| Beta | 1.84 |
| Outstanding shares (mil) | 56.40 |
| Enterprise Value (mil) | 7,252.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.82% |
| Cost of Debt | 5.78% |
| WACC | 6.75% |