e.l.f. Beauty, Inc. (ELF)
Perfumes, Cosmetics & Other Toilet Preparations · Healthcare · $520M
Intrinsic Value (Consensus)
$21.11
Current Price
$8.80
Margin of Safety
+139.9%
139.9% Below Intrinsic Value
Value: $21
Price: $9
Valuation Model Estimates
Current Price: $8.80
DCF (Discounted Cash Flow)
$40.78
Graham Number
$13.76
Earnings Power Value
$4.27
Relative Value (P/E)
$8.80
Dividend Discount Model
Not applicable
—
Consensus Value
$21.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.44
- EPS (Forward)
- $0.45
- Book Value
- $19.13
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 2.3%
- Debt/Equity
- 74%
- Revenue Growth
- 234.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance