|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 76.15 USD | -3.64% |
|
90.25 | +18.52% |
| 07-16 | Consumer Staple Companies Likely Saw Another 'Tricky' Quarter, UBS Says | MT |
| 07-16 | UBS Adjusts Price Target on e.l.f. Beauty to $80 From $60, Maintains Neutral Rating | 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 | 4,488 | - | - |
| Change | - | 226% | 147.93% | -67.45% | 1.07% | 25.39% | - | - |
| Enterprise Value (EV) 1 | 1,400 | 4,334 | 11,035 | 3,649 | 4,129 | 4,917 | 4,788 | 4,474 |
| Change | - | 209.65% | 154.58% | -66.93% | 13.14% | 19.1% | -2.63% | -6.56% |
| P/E | 63x | 74.2x | 88.7x | 32.7x | 138x | 40.3x | 33.4x | - |
| PBR | 4.21x | 10.8x | 17x | 4.81x | 3.17x | 3.38x | 2.95x | 2.6x |
| PEG | - | 0x | 0.9x | -2.5x | -1.8x | 0x | 1.6x | - |
| Capitalization / Revenue | 3.43x | 7.58x | 10.6x | 2.7x | 2.19x | 2.41x | 2.25x | 2.1x |
| EV / Revenue | 3.57x | 7.49x | 10.8x | 2.78x | 2.52x | 2.64x | 2.4x | 2.09x |
| EV / EBITDA | 18.7x | 37.1x | 47x | 12.3x | 12.3x | 13x | 11.7x | 9.88x |
| EV / EBIT | 26.8x | 43.1x | 55.6x | 14.9x | 22.9x | 16.3x | 14.6x | 12.6x |
| EV / FCF | 95.3x | 43.3x | 177x | 31.6x | 21.7x | 32.4x | 45.6x | - |
| FCF Yield | 1.05% | 2.31% | 0.57% | 3.16% | 4.6% | 3.09% | 2.19% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.41 | 1.11 | 2.21 | 1.92 | 0.44 | 1.89 | 2.278 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 392.2 | 578.8 | 1,024 | 1,314 | 1,636 | 1,861 | 1,999 | 2,141 |
| EBITDA 1 | 74.69 | 116.8 | 234.7 | 296.8 | 335.2 | 377.2 | 407.7 | 452.9 |
| EBIT 1 | 52.28 | 100.6 | 198.3 | 244.8 | 180 | 301.1 | 327.7 | 354 |
| Net income 1 | 21.77 | 61.53 | 127.7 | 112.1 | 26.32 | 116.1 | 137.9 | 161.7 |
| Net Debt 1 | 53.51 | -54.32 | 153.9 | 108 | 549.7 | 429.4 | 299.9 | -14.09 |
| Reference price 2 | 25.83 | 82.35 | 196.03 | 62.79 | 60.61 | 76.15 | 76.15 | 76.15 |
| Nbr of stocks (in thousands) | 52,121 | 53,295 | 55,507 | 56,399 | 59,052 | 58,937 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.81x | 2.73x | 13.49x | -.--% | 4.66B | |
| 28.81x | 4.5x | 18.63x | 2.04% | 232B | |
| 57.7x | 8.22x | 32.14x | 0.26% | 50.19B | |
| 23.87x | 4.43x | 17.12x | 1.3% | 9.06B | |
| 29.56x | 1.42x | 10.94x | 1.97% | 7.45B | |
| 20.17x | 1.43x | 9.08x | 1.37% | 4.91B | |
| 25.19x | 2.48x | 12.94x | 2.62% | 3.91B | |
| 14.64x | 1.62x | 9.04x | 2.96% | 3.39B | |
| 20.29x | 2.51x | 12.25x | 3.81% | 2.61B | |
| -5.02x | 0.93x | 6.37x | -.--% | 2.4B | |
| Average | 25.70x | 3.03x | 14.20x | 1.63% | 32.05B | |
| Weighted average by Cap. | 32.75x | 4.84x | 19.99x | 1.71% |
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
