|
Market Closed -
NYSE
16:00:02 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 109.67 USD | +2.10% |
|
+5.35% | +44.23% |
| 08-31 | E.l.f. Beauty Shares Rise After Rhode Plans Europe Expansion With Sephora | MT |
| 08-31 | E.l.f. Beauty's Rhode Brand to Expand Into Europe With Sephora | 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 | 6,471 | - | - |
| Change | - | 226% | 147.93% | -67.45% | 1.07% | 80.81% | - | - |
| Enterprise Value (EV) 1 | 1,400 | 4,334 | 11,035 | 3,649 | 4,129 | 6,997 | 6,838 | 6,629 |
| Change | - | 209.65% | 154.58% | -66.93% | 13.14% | 69.46% | -2.27% | -3.06% |
| P/E | 63x | 74.2x | 88.7x | 32.7x | 138x | 59.4x | 49.4x | - |
| PBR | 4.21x | 10.8x | 17x | 4.81x | 3.17x | 5.12x | 4.4x | 3.79x |
| PEG | - | 0x | 0.9x | -2.5x | -1.8x | 0x | 2.4x | - |
| Capitalization / Revenue | 3.43x | 7.58x | 10.6x | 2.7x | 2.19x | 3.29x | 3.04x | 2.8x |
| EV / Revenue | 3.57x | 7.49x | 10.8x | 2.78x | 2.52x | 3.56x | 3.22x | 2.87x |
| EV / EBITDA | 18.7x | 37.1x | 47x | 12.3x | 12.3x | 17.4x | 15.9x | 14.2x |
| EV / EBIT | 26.8x | 43.1x | 55.6x | 14.9x | 22.9x | 22.1x | 20.3x | 17.3x |
| EV / FCF | 95.3x | 43.3x | 177x | 31.6x | 21.7x | 29.5x | 27.1x | - |
| FCF Yield | 1.05% | 2.31% | 0.57% | 3.16% | 4.6% | 3.39% | 3.68% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.41 | 1.11 | 2.21 | 1.92 | 0.44 | 1.848 | 2.222 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 392.2 | 578.8 | 1,024 | 1,314 | 1,636 | 1,964 | 2,127 | 2,310 |
| EBITDA 1 | 74.69 | 116.8 | 234.7 | 296.8 | 335.2 | 403.2 | 429.2 | 466.3 |
| EBIT 1 | 52.28 | 100.6 | 198.3 | 244.8 | 180 | 317 | 337.4 | 382.3 |
| Net income 1 | 21.77 | 61.53 | 127.7 | 112.1 | 26.32 | 116.6 | 133.1 | 188.7 |
| Net Debt 1 | 53.51 | -54.32 | 153.9 | 108 | 549.7 | 525.4 | 366.8 | 157.2 |
| Reference price 2 | 25.83 | 82.35 | 196.03 | 62.79 | 60.61 | 109.67 | 109.67 | 109.67 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.14x | 3.49x | 17.02x | -.--% | 6.34B | |
| 28.9x | 4.47x | 18.44x | 2.05% | 234B | |
| 53.62x | 7.66x | 29.41x | 0.23% | 47.03B | |
| 26.22x | 4.8x | 18.6x | 1.27% | 11.2B | |
| 30.91x | 1.55x | 11.5x | 1.78% | 8.79B | |
| 23.92x | 1.72x | 11.01x | 1.12% | 6.48B | |
| 13.19x | 1.66x | 9.11x | 3.55% | 3.66B | |
| 23.33x | 2.36x | 12.66x | 2.81% | 3.65B | |
| 21.23x | 2.75x | 13.33x | 3.69% | 2.85B | |
| 18.72x | 1.36x | 9.37x | 0.66% | 2.62B | |
| Average | 29.82x | 3.18x | 15.05x | 1.72% | 32.68B | |
| Weighted average by Cap. | 32.50x | 4.69x | 19.38x | 1.73% |
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
