|
Market Closed -
NYSE
00:00:02 01/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 100.97 USD | -0.72% |
|
+0.19% | +32.79% |
| 09-16 | B. Riley Adjusts Price Target on e.l.f. Beauty to $115 From $100, Keeps Buy Rating | MT |
| 09-15 | Elf Beauty's Rhode Expansion in Sephora Europe Likely to Offer Sale Tailwinds, BofA Says | MT |
Company Valuation: ELF Beauty
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,346 | 4,389 | 10,881 | 3,541 | 3,579 | 5,958 | - | - |
| Change | - | 226% | 147.93% | -67.45% | 1.07% | 66.46% | - | - |
| Enterprise Value (EV) 1 | 1,400 | 4,334 | 11,035 | 3,649 | 4,129 | 6,488 | 6,328 | 6,118 |
| Change | - | 209.65% | 154.58% | -66.93% | 13.14% | 57.14% | -2.46% | -3.32% |
| P/E | 63x | 74.2x | 88.7x | 32.7x | 138x | 53.6x | 43.7x | - |
| PBR | 4.21x | 10.8x | 17x | 4.81x | 3.17x | 4.74x | 4.06x | 3.49x |
| PEG | - | 0x | 0.9x | -2.5x | -1.8x | 0x | 1.9x | - |
| Capitalization / Revenue | 3.43x | 7.58x | 10.6x | 2.7x | 2.19x | 3.03x | 2.79x | 2.55x |
| EV / Revenue | 3.57x | 7.49x | 10.8x | 2.78x | 2.52x | 3.3x | 2.97x | 2.62x |
| EV / EBITDA | 18.7x | 37.1x | 47x | 12.3x | 12.3x | 16x | 14.6x | 13.1x |
| EV / EBIT | 26.8x | 43.1x | 55.6x | 14.9x | 22.9x | 20.3x | 18.5x | 15.9x |
| EV / FCF | 95.3x | 43.3x | 177x | 31.6x | 21.7x | 27.5x | 24.9x | - |
| FCF Yield | 1.05% | 2.31% | 0.57% | 3.16% | 4.6% | 3.64% | 4.02% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.41 | 1.11 | 2.21 | 1.92 | 0.44 | 1.885 | 2.308 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 392.2 | 578.8 | 1,024 | 1,314 | 1,636 | 1,968 | 2,134 | 2,332 |
| EBITDA 1 | 74.69 | 116.8 | 234.7 | 296.8 | 335.2 | 405 | 433.3 | 466.1 |
| EBIT 1 | 52.28 | 100.6 | 198.3 | 244.8 | 180 | 319 | 341.7 | 385.6 |
| Net income 1 | 21.77 | 61.53 | 127.7 | 112.1 | 26.32 | 116.6 | 133.1 | 188.5 |
| Net Debt 1 | 53.51 | -54.32 | 153.9 | 108 | 549.7 | 530.1 | 370.4 | 160.4 |
| Reference price 2 | 25.83 | 82.35 | 196.03 | 62.79 | 60.61 | 100.97 | 100.97 | 100.97 |
| Nbr of stocks (in thousands) | 52,121 | 53,295 | 55,507 | 56,399 | 59,052 | 59,008 | - | - |
| Announcement Date | 25/05/22 | 24/05/23 | 22/05/24 | 28/05/25 | 20/05/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 53.57x | 3.3x | 16.02x | -.--% | 5.96B | |
| 21.34x | 4.07x | 14.92x | 3.03% | 337B | |
| 29.11x | 4.47x | 18.47x | 2.05% | 229B | |
| 18.1x | 2.7x | 11.92x | 3.56% | 132B | |
| 23.47x | 3.49x | 14.68x | 2.48% | 68.01B | |
| 51.25x | 7.42x | 28.59x | 0.3% | 46.35B | |
| 39.11x | 6.28x | 27.24x | 2.4% | 46.05B | |
| 18.6x | 2.63x | 10.97x | 4.78% | 33.92B | |
| 32.09x | 2.44x | 13.68x | 1.68% | 33.56B | |
| 14.6x | 2.37x | 10.96x | 5.29% | 32.4B | |
| Average | 30.12x | 3.92x | 16.75x | 2.56% | 96.47B | |
| Weighted average by Cap. | 25.43x | 4.04x | 16.28x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ELF Stock
- Valuation ELF Beauty
Select your edition
All financial news and data tailored to specific country editions
