As of 2024-12-13, the Intrinsic Value of e.l.f. Beauty Inc (ELF) is
180.15 USD. This ELF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.51 USD, the upside of e.l.f. Beauty Inc is
37.00%.
The range of the Intrinsic Value is 99.19 - 1,101.85 USD
180.15 USD
Intrinsic Value
ELF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.19 - 1,101.85 |
180.15 |
37.0% |
| DCF (Growth 10y) |
158.73 - 1,694.12 |
283.21 |
115.4% |
| DCF (EBITDA 5y) |
83.32 - 110.80 |
101.80 |
-22.6% |
| DCF (EBITDA 10y) |
127.71 - 178.45 |
158.11 |
20.2% |
| Fair Value |
47.93 - 47.93 |
47.93 |
-63.56% |
| P/E |
46.62 - 114.13 |
72.16 |
-45.1% |
| EV/EBITDA |
36.88 - 56.37 |
48.22 |
-63.3% |
| EPV |
17.21 - 25.24 |
21.22 |
-83.9% |
| DDM - Stable |
28.85 - 385.83 |
207.34 |
57.7% |
| DDM - Multi |
93.53 - 977.15 |
171.05 |
30.1% |
ELF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,407.96 |
| Beta |
2.52 |
| Outstanding shares (mil) |
56.33 |
| Enterprise Value (mil) |
7,568.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.55% |
| Cost of Debt |
5.30% |
| WACC |
6.48% |