e.l.f. Beauty, Inc. (ELF)
Perfumes, Cosmetics & Other Toilet Preparations · Healthcare · $4.0B
Intrinsic Value (Consensus)
$21.11
Current Price
$66.93
Margin of Safety
-68.5%
68.5% Above Intrinsic Value
Value: $21
Price: $67
Valuation Model Estimates
Current Price: $66.93
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%.
Health Score
C
54
Profitability
12/25
Strength
19/25
Valuation
7/25
Growth
16/25
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
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance