US · ELF
e.l.f. Beauty, Inc.
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Oakland, CA 94607
- Website
- elfcosmetics.com
Price · as of 2025-03-31
$60.49
Market cap 5.49B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $105.60 | +74.57% |
| Intrinsic Value(DCF) | $2,003.90 | +3,212.78% |
| Graham-Dodd Method(GD) | $17.45 | -71.16% |
| Graham Formula(GF) | $70.00 | +15.72% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.03 | $4.03 | |||
| 2016 | $0.00 | $3.06 | |||
| 2017 | $4.50 | $18.43 | |||
| 2018 | $3.20 | $2.38 | |||
| 2019 | |||||
| 2020 | $17.63 | $0.16 | $3.31 | $5.04 | |
| 2021 | $28.47 | $51.16 | $0.00 | $2.62 | $2.52 |
| 2022 | $26.60 | $50.66 | $32.59 | $4.90 | $12.96 |
| 2023 | $104.51 | $97.34 | $591.07 | $10.43 | $62.92 |
| 2024 | $177.63 | $141.30 | $10,982.06 | $17.18 | $190.26 |
| 2025 | $117.66 | $105.60 | $6,707.20 | $17.45 | $70.00 |
AI valuation
Our deep-learning model estimates e.l.f. Beauty, Inc.'s (ELF) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $105.60
- Current price
- $60.49
- AI upside
- +74.57%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2,003.90
+3,212.78% upside
Graham-Dodd
$17.45
-71.16% upside
Graham Formula
$70.00
+15.72% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ELF | e.l.f. Beauty, Inc. | $60.49 | 5.49B | +75% | +3,213% | -71% | +16% | 59.00 | 8.69 | 5.04 | 32.86 | — | 31.11 | 71.24% | 12.03% | 8.53% | 15.97% | 13.91% | 9.43% | 0.41 | 9.20 | 3.05 | 1.55 | 0.80 | -1312.00% | 2828.00% | 8453.00% | 1.74% | 0.76 | 13.18% | 0.00% | 0.00% | 1.29% | 42.89 | 58.78 | 5.16 | 9.76 |
| CAG | Conagra Brands, Inc. | $19.25 | 9.21B | +75% | -57% | — | -41% | 7.25 | 0.94 | 0.72 | 8.32 | 3.09 | -2.09 | 25.86% | 11.75% | 9.92% | 13.27% | 8.02% | 5.51% | 0.90 | 3.27 | 0.71 | 0.19 | 4.07 | 23472.00% | -364.00% | -1996.00% | 15.59% | 0.39 | 7.68% | 8.01% | 58.10% | 15.20% | 11.98 | 12.55 | 1.41 | 1.57 |
| COTY | Coty Inc. | $2.51 | 2.21B | +944% | -29% | — | — | -10.88 | 1.03 | 0.65 | 8.21 | — | -1.06 | 64.84% | 4.09% | -6.24% | -9.15% | 3.12% | -2.92% | 1.15 | 1.06 | 0.77 | 0.36 | 4.20 | -60985.00% | -368.00% | -2485.00% | 7.28% | 0.19 | 3.59% | 0.35% | -3.80% | 0.35% | 32.35 | 28.10 | 1.32 | 0.17 |
| DAR | Darling Ingredients Inc. | $53.16 | 8.41B | — | +149% | -39% | -89% | 135.50 | 1.78 | 1.39 | 13.40 | — | 1.78 | 15.73% | 6.74% | 1.02% | — | — | — | 0.83 | 1.86 | — | — | 4.17 | — | — | — | 0.00% | — | — | 0.00% | 0.00% | 0.00% | 29.87 | — | 2.01 | — |
| INGR | Ingredion Incorporated | $117.46 | 7.46B | -5% | -60% | -36% | -47% | 10.30 | 1.73 | 1.04 | 6.70 | 68.04 | 2.45 | 25.32% | 14.03% | 10.10% | 17.78% | 15.33% | 9.50% | 0.41 | 27.38 | 2.66 | 1.69 | 0.62 | 1514.00% | -284.00% | -5498.00% | 6.80% | 0.72 | 10.23% | 2.81% | 28.90% | 9.49% | 8.16 | 16.18 | 1.15 | 3.94 |
| LOPE | Grand Canyon Education, I… | $159.07 | 4.45B | +40% | -40% | -62% | -28% | 20.89 | 6.05 | 4.08 | 12.86 | — | 10.39 | 52.43% | 27.45% | 19.54% | 28.24% | 38.62% | 21.50% | 0.27 | — | 3.65 | 3.52 | 0.26 | -26.00% | 707.00% | -556.00% | 5.28% | 2.49 | 39.29% | 0.00% | 0.00% | 5.86% | 14.55 | 18.51 | 3.99 | 17.31 |
| OLLI | Ollie's Bargain Outlet Ho… | $107.10 | 6.57B | -9% | -37% | -66% | -52% | 35.13 | 4.14 | 3.09 | 24.38 | 330.94 | 6.88 | 40.25% | 10.98% | 8.79% | 12.47% | 10.79% | 8.23% | 0.33 | — | 3.27 | 1.42 | 1.23 | 1062.00% | 804.00% | -1783.00% | 1.52% | 0.75 | 6.15% | 0.00% | 0.00% | 0.76% | 28.68 | 66.93 | 3.15 | 7.14 |
| POST | Post Holdings, Inc. | $106.30 | 5.54B | -29% | -64% | -90% | -38% | 16.04 | 1.43 | 0.66 | 9.71 | — | -1.31 | 26.37% | 10.44% | 4.11% | 8.56% | 5.95% | 2.54% | 2.05 | 2.36 | 1.67 | 0.75 | 5.66 | -230.00% | 297.00% | -281.00% | 9.06% | 0.82 | 4.51% | 0.00% | 0.00% | 13.16% | 15.15 | 26.45 | 1.58 | 1.43 |
| SFD | SMITHFIELD FOODS INC | $24.88 | 9.78B | +83% | -67% | -60% | -60% | 10.72 | 1.47 | 0.60 | 6.80 | 0.19 | 2.90 | 13.41% | 7.91% | 6.74% | 12.21% | 10.26% | 6.55% | 0.40 | 16.94 | 2.46 | 0.88 | 0.97 | 550185.00% | -340.00% | 2433.00% | 9.20% | 0.67 | 9.68% | 3.37% | 36.10% | 7.59% | 8.92 | 12.67 | 0.71 | 3.31 |
| SFM | Sprouts Farmers Market, I… | $73.87 | 7.19B | +59% | +5% | -50% | +56% | 13.80 | 5.15 | 0.82 | 8.95 | 33.18 | 8.89 | 37.09% | 7.85% | 5.95% | 38.43% | 18.04% | 13.43% | 1.39 | 259.93 | 0.93 | 0.37 | 1.69 | 4160.00% | 1408.00% | 1275.00% | 6.47% | 0.82 | 16.06% | 0.00% | 0.00% | 6.53% | 12.90 | 19.06 | 1.01 | 4.41 |
| TAL | TAL Education Group | $10.53 | 711.97M | +712% | +3,172% | +487% | +575% | 7.57 | 0.17 | 0.28 | -14.35 | — | 0.18 | 53.34% | -0.33% | 3.76% | 2.27% | -0.94% | 1.62% | 0.09 | — | 2.86 | 2.58 | -8.82 | -247288.00% | 5098.00% | 5452.00% | 44.78% | 0.28 | 52.93% | 0.00% | 0.00% | 2.06% | 358.34 | -9.27 | -1.18 | 1.05 |
About e.l.f. Beauty, Inc.
e.l.f. Beauty, Inc., together with its subsidiaries, provides cosmetic and skin care products under the e.l.f. Cosmetics, e.l.f. Skin, Well People, and Keys Soulcare brand names worldwide. The company offers eye, lip, face, face, paw, and skin care products. It sells its products through national and international retailers and direct-to-consumer channels, which include e-commerce platforms in the United States, and internationally primarily through distributors. The company was formerly known as J.A. Cosmetics Holdings, Inc. and changed its name to e.l.f. Beauty, Inc. in April 2016. e.l.f. Beauty, Inc. was founded in 2004 and is headquartered in Oakland, California.
- CEO
- Tarang Amin
- Employees
- 633
- Beta
- 1.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,003.90 ÷ $60.49) − 1 = +3,212.78% (DCF, example).