|
Market Closed -
Deutsche Boerse AG
09:25:02 2026-09-28 EDT
|
After hours 15:59:19 | |||
| 85.74 EUR | -1.79% |
|
89.58 | +4.48% |
| 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 | 5,872 | - | - |
| Change | - | 226% | 147.93% | -67.45% | 1.07% | 64.06% | - | - |
| Enterprise Value (EV) 1 | 1,400 | 4,334 | 11,035 | 3,649 | 4,129 | 6,402 | 6,242 | 6,032 |
| Change | - | 209.65% | 154.58% | -66.93% | 13.14% | 55.06% | -2.5% | -3.36% |
| P/E | 63x | 74.2x | 88.7x | 32.7x | 138x | 53.2x | 43.8x | - |
| PBR | 4.21x | 10.8x | 17x | 4.81x | 3.17x | 4.67x | 4x | 3.44x |
| PEG | - | 0x | 0.9x | -2.5x | -1.8x | 0x | 2x | - |
| Capitalization / Revenue | 3.43x | 7.58x | 10.6x | 2.7x | 2.19x | 2.98x | 2.75x | 2.52x |
| EV / Revenue | 3.57x | 7.49x | 10.8x | 2.78x | 2.52x | 3.25x | 2.92x | 2.59x |
| EV / EBITDA | 18.7x | 37.1x | 47x | 12.3x | 12.3x | 15.8x | 14.5x | 12.9x |
| EV / EBIT | 26.8x | 43.1x | 55.6x | 14.9x | 22.9x | 20.1x | 18.3x | 15.6x |
| EV / FCF | 95.3x | 43.3x | 177x | 31.6x | 21.7x | 27.1x | 24.5x | - |
| FCF Yield | 1.05% | 2.31% | 0.57% | 3.16% | 4.6% | 3.69% | 4.08% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.41 | 1.11 | 2.21 | 1.92 | 0.44 | 1.87 | 2.27 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 392.2 | 578.8 | 1,024 | 1,314 | 1,636 | 1,969 | 2,135 | 2,332 |
| EBITDA 1 | 74.69 | 116.8 | 234.7 | 296.8 | 335.2 | 404.4 | 432 | 466.1 |
| EBIT 1 | 52.28 | 100.6 | 198.3 | 244.8 | 180 | 318.4 | 340.2 | 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 | 99.51 | 99.51 | 99.51 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.3x | 4.5x | 18.6x | 2.03% | 232B | |
| 52.11x | 7.44x | 28.58x | 0.3% | 45.86B | |
| 23.81x | 4.33x | 16.84x | 1.43% | 10.16B | |
| 31.47x | 1.59x | 11.81x | 1.74% | 8.89B | |
| 23.96x | 1.7x | 10.94x | 1.14% | 6.46B | |
| 53.21x | 3.25x | 15.83x | -.--% | 5.87B | |
| 24.14x | 2.44x | 13.11x | 2.71% | 3.78B | |
| 11.86x | 1.44x | 8.05x | 3.42% | 3.29B | |
| 22.66x | 3x | 14.37x | 3.29% | 3.04B | |
| Average | 30.28x | 3.30x | 15.35x | 1.78% | 35.45B | |
| Weighted average by Cap. | 32.50x | 4.69x | 19.37x | 1.74% |
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
- 0EF Stock
- Valuation ELF Beauty
Select your edition
All financial news and data tailored to specific country editions
