ELF
e.l.f. Beauty Inc
Price:  
134.08 
USD
Volume:  
1,260,462.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELF Intrinsic Value

13.50 %
Upside

What is the intrinsic value of ELF?

As of 2025-10-16, the Intrinsic Value of e.l.f. Beauty Inc (ELF) is 152.16 USD. This ELF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.08 USD, the upside of e.l.f. Beauty Inc is 13.50%.

The range of the Intrinsic Value is 87.75 - 628.15 USD

Is ELF undervalued or overvalued?

Based on its market price of 134.08 USD and our intrinsic valuation, e.l.f. Beauty Inc (ELF) is undervalued by 13.50%.

134.08 USD
Stock Price
152.16 USD
Intrinsic Value
Intrinsic Value Details

ELF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 87.75 - 628.15 152.16 13.5%
DCF (Growth 10y) 127.41 - 872.74 216.72 61.6%
DCF (EBITDA 5y) 53.86 - 75.73 69.58 -48.1%
DCF (EBITDA 10y) 82.33 - 118.44 105.13 -21.6%
Fair Value 43.12 - 43.12 43.12 -67.84%
P/E 26.49 - 52.36 38.98 -70.9%
EV/EBITDA 26.90 - 37.70 35.75 -73.3%
EPV 26.14 - 37.56 31.85 -76.2%
DDM - Stable 23.65 - 210.38 117.02 -12.7%
DDM - Multi 75.82 - 531.62 133.39 -0.5%

ELF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,606.36
Beta 1.81
Outstanding shares (mil) 56.73
Enterprise Value (mil) 7,693.01
Market risk premium 4.60%
Cost of Equity 6.92%
Cost of Debt 5.78%
WACC 6.85%