|
Market Closed -
NYSE
16:00:02 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 93.66 USD | +2.43% |
|
-1.66% | +23.17% |
| 08-17 | Estee Lauder Likely to Issue Fiscal 2027 Guidance In Line With Preliminary Outlook, RBC Says | MT |
| 08-06 | Elf Beauty Expands Into Hair Care Products | 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 | 5,527 | - | - |
| Change | - | 226% | 147.93% | -67.45% | 1.07% | 54.41% | - | - |
| Enterprise Value (EV) 1 | 1,400 | 4,334 | 11,035 | 3,649 | 4,129 | 6,052 | 5,888 | 5,684 |
| Change | - | 209.65% | 154.58% | -66.93% | 13.14% | 46.58% | -2.71% | -3.47% |
| P/E | 63x | 74.2x | 88.7x | 32.7x | 138x | 50.7x | 38.7x | - |
| PBR | 4.21x | 10.8x | 17x | 4.81x | 3.17x | 4.38x | 3.75x | 3.24x |
| PEG | - | 0x | 0.9x | -2.5x | -1.8x | 0x | 1.2x | - |
| Capitalization / Revenue | 3.43x | 7.58x | 10.6x | 2.7x | 2.19x | 2.81x | 2.6x | 2.39x |
| EV / Revenue | 3.57x | 7.49x | 10.8x | 2.78x | 2.52x | 3.08x | 2.77x | 2.46x |
| EV / EBITDA | 18.7x | 37.1x | 47x | 12.3x | 12.3x | 15x | 13.7x | 12.2x |
| EV / EBIT | 26.8x | 43.1x | 55.6x | 14.9x | 22.9x | 19.1x | 17.5x | 14.9x |
| EV / FCF | 95.3x | 43.3x | 177x | 31.6x | 21.7x | 26.2x | 21.9x | - |
| FCF Yield | 1.05% | 2.31% | 0.57% | 3.16% | 4.6% | 3.82% | 4.56% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.41 | 1.11 | 2.21 | 1.92 | 0.44 | 1.848 | 2.422 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 392.2 | 578.8 | 1,024 | 1,314 | 1,636 | 1,964 | 2,123 | 2,310 |
| EBITDA 1 | 74.69 | 116.8 | 234.7 | 296.8 | 335.2 | 402.6 | 429.8 | 466.3 |
| EBIT 1 | 52.28 | 100.6 | 198.3 | 244.8 | 180 | 317.2 | 337.3 | 382.3 |
| Net income 1 | 21.77 | 61.53 | 127.7 | 112.1 | 26.32 | 116.6 | 144.6 | 188.7 |
| Net Debt 1 | 53.51 | -54.32 | 153.9 | 108 | 549.7 | 525.4 | 361.7 | 157.2 |
| Reference price 2 | 25.83 | 82.35 | 196.03 | 62.79 | 60.61 | 93.66 | 93.66 | 93.66 |
| Nbr of stocks (in thousands) | 52,121 | 53,295 | 55,507 | 56,399 | 59,052 | 59,008 | - | - |
| Announcement Date | 5/25/22 | 5/24/23 | 5/22/24 | 5/28/25 | 5/20/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.7x | 3.08x | 15.03x | -.--% | 5.53B | |
| 28.19x | 4.37x | 17.97x | 2.1% | 228B | |
| 55.54x | 7.92x | 30.43x | 0.23% | 48.72B | |
| 25.29x | 4.62x | 18.02x | 1.32% | 10.34B | |
| 33.07x | 1.59x | 12x | 1.73% | 8.79B | |
| 22.78x | 1.63x | 10.46x | 1.18% | 5.94B | |
| 22.84x | 2.31x | 12.4x | 2.86% | 3.58B | |
| 14.2x | 1.54x | 8.7x | 3.11% | 3.31B | |
| 18.69x | 2.42x | 11.66x | 4.17% | 2.51B | |
| -4.91x | 0.92x | 6.31x | -.--% | 2.35B | |
| Average | 26.64x | 3.04x | 14.30x | 1.67% | 31.92B | |
| Weighted average by Cap. | 32.17x | 4.68x | 19.23x | 1.75% |
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
