image
Healthcare - Drug Manufacturers - Specialty & Generic - NASDAQ - US
$ 9.28
-0.215 %
$ 598 M
Market Cap
-10.43
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one EOLS stock under the worst case scenario is HIDDEN Compared to the current market price of 9.28 USD, Evolus, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one EOLS stock under the base case scenario is HIDDEN Compared to the current market price of 9.28 USD, Evolus, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one EOLS stock under the best case scenario is HIDDEN Compared to the current market price of 9.28 USD, Evolus, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart EOLS

image
$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
266 M REVENUE
31.76%
-34.4 M OPERATING INCOME
30.11%
-50.4 M NET INCOME
18.26%
-18 M OPERATING CASH FLOW
47.07%
-4.82 M INVESTING CASH FLOW
-196.44%
47.4 M FINANCING CASH FLOW
6.21%
68.1 M REVENUE
-13.77%
-15.2 M OPERATING INCOME
-555.66%
-18.9 M NET INCOME
-178.19%
-15.6 M OPERATING CASH FLOW
-325.12%
-1.86 M INVESTING CASH FLOW
-36.64%
-1.63 M FINANCING CASH FLOW
-24.22%
Balance Sheet Evolus, Inc.
image
Current Assets 151 M
Cash & Short-Term Investments 87 M
Receivables 47.7 M
Other Current Assets 16.7 M
Non-Current Assets 81.2 M
Long-Term Investments 0
PP&E 10.4 M
Other Non-Current Assets 70.8 M
37.39 %20.50 %7.18 %4.47 %30.45 %Total Assets$232.6m
Current Liabilities 63 M
Accounts Payable 9.24 M
Short-Term Debt 1.72 M
Other Current Liabilities 52 M
Non-Current Liabilities 164 M
Long-Term Debt 128 M
Other Non-Current Liabilities 35.8 M
4.07 %22.91 %56.49 %15.78 %Total Liabilities$227.0m
EFFICIENCY
Earnings Waterfall Evolus, Inc.
image
Revenue 266 M
Cost Of Revenue 84 M
Gross Profit 182 M
Operating Expenses 217 M
Operating Income -34.4 M
Other Expenses 16 M
Net Income -50.4 M
300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)266m(84m)182m(217m)(34m)(16m)(50m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
68.46% GROSS MARGIN
68.46%
-12.92% OPERATING MARGIN
-12.92%
-18.94% NET MARGIN
-18.94%
-913.07% ROE
-913.07%
-21.68% ROA
-21.68%
-20.35% ROIC
-20.35%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Evolus, Inc.
image
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)(90m)(90m)(100m)(100m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -50.4 M
Depreciation & Amortization 6.02 M
Capital Expenditures -1.47 M
Stock-Based Compensation 22.3 M
Change in Working Capital -6.6 M
Others 10.8 M
Free Cash Flow -19.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Evolus, Inc.
image
Wall Street analysts predict an average 1-year price target for EOLS of $24 , with forecasts ranging from a low of $20 to a high of $27 .
EOLS Lowest Price Target Wall Street Target
20 USD 115.52%
EOLS Average Price Target Wall Street Target
24 USD 158.62%
EOLS Highest Price Target Wall Street Target
27 USD 190.95%
Price
Max Price Target
Min Price Target
Average Price Target
282826262424222220201818161614141212101088Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Evolus, Inc.
image
Sold
0-3 MONTHS
1.61 M USD 3
3-6 MONTHS
2.24 M USD 5
6-9 MONTHS
0 USD 0
9-12 MONTHS
138 K USD 2
Bought
189 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Evolus Reports Inducement Grants Under Nasdaq Listing Rule 5635(c)(4) NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today reported the grant in June of non-qualified stock options to purchase an aggregate of 11,628 shares of Evolus and an aggregate of 36,077 restricted stock units (RSUs) of the company's common stock to 17 newly hired non-executive employees of the company. The awards were approved by the compensation committee of the company's. businesswire.com - 1 week ago
Evolysse™ Recognized in 2025 Shape Skin Awards NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, is proud to announce it has been recognized with two Shape 2025 Skin Awards: Evolysse™ Recognized as the Best Filler for 2025 with its recently launched injectable hyaluronic acid gel line Best Membership Treatment Model for Club Evolus™, its proprietary consumer rewards program The annual Shape Skin Awards highlight innovation and. businesswire.com - 1 week ago
Evolus Announces Departure of its Chief Financial Officer NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today announced that its Chief Financial Officer, Sandra Beaver, has resigned effective June 13, 2025, to accept the same position at a private mental health and wellness technology company. Ms. Beaver's resignation is not a result of any disagreement related to the company's operations, policies or practices, including any account. businesswire.com - 3 weeks ago
Evolus Announces Publication of U.S. Pivotal Study for Evolysse™ Form and Evolysse™ Smooth Injectable Hyaluronic Acid Gels NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today announced the publication of the U.S. pivotal study results for Evolysse™ Form and Evolysse™ Smooth in the Aesthetic Surgery Journal, a leading peer-reviewed journal focusing on advances in aesthetic medicine and surgery. The multicenter, randomized, controlled, double-blind study followed 140 patients through 12 months and e. businesswire.com - 1 month ago
Evolus Reports Inducement Grants Under Nasdaq Listing Rule 5635(c)(4) NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today reported the grant in May of non-qualified stock options to purchase an aggregate of 12,706 shares of Evolus and an aggregate of 40,576 restricted stock units (RSUs) of the company's common stock to 16 newly hired non-executive employees of the company. The awards were approved by the compensation committee of the company's b. businesswire.com - 1 month ago
Evolus, Inc. (EOLS) Reports Q1 Loss, Misses Revenue Estimates Evolus, Inc. (EOLS) came out with a quarterly loss of $0.18 per share versus the Zacks Consensus Estimate of a loss of $0.10. This compares to loss of $0.13 per share a year ago. zacks.com - 1 month ago
Evolus, Inc. (EOLS) Q1 2025 Earnings Call Transcript Evolus, Inc. (NASDAQ:EOLS ) Q1 2025 Earnings Conference Call May 7, 2025 4:30 PM ET Company Participants Nareg Sagherian - VP, Head of Global IR and Corporate Communications David Moatazedi - President and CEO Sandra Beaver - CFO Conference Call Participants Annabel Samimy - Stifel Marc Goodman - Leerink Partners Navann Ty - BNP Paribas Serge Belanger - Needham Doug Tsao - H.C. Wainwright Sam Eiber - BTIG Operator Good afternoon, everyone. seekingalpha.com - 1 month ago
Evolus Strengthens Balance Sheet with Refinancing; Reducing Cost of Capital and Expanding Financial Flexibility NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today announced it has entered into an amended and restated credit facility, replacing its existing $125 million credit agreement with a new $250 million credit facility with funds managed by Pharmakon Advisors, LP. Highlights of the new facility include: Lowered Interest Rate: Reduced borrowing cost by 350 basis points (bps) based. businesswire.com - 1 month ago
Will Evolus, Inc. (EOLS) Report Negative Earnings Next Week? What You Should Know Evolus (EOLS) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 1 month ago
Evolus to Report First Quarter Financial Results on May 7, 2025 NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today announced that it will report its first quarter 2025 financial results on Wednesday, May 7, 2025, after the U.S. financial markets close. Evolus management will host a conference call and live webcast to discuss these results at 4:30 p.m. ET that same day. A question-and-answer session will follow management's remarks. To par. businesswire.com - 1 month ago
Evolus Reports Inducement Grants Under Nasdaq Listing Rule 5635(c)(4) NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio of consumer brands, today reported the grant in April of an aggregate of 30,579 restricted stock units (RSUs) of the company's common stock to 13 newly hired non-executive employees of the company. The awards were approved by the compensation committee of the company's board of directors under the Evolus' 2023 Inducement Incentive Plan, with a grant d. businesswire.com - 2 months ago
Evolus Announces Commercial Launch of Evolysse™ NEWPORT BEACH, Calif.--(BUSINESS WIRE)--Evolus, Inc. (NASDAQ: EOLS), a performance beauty company with a focus on building an aesthetic portfolio, today announced the commercial launch date for Evolysse™ Form and Evolysse™ Smooth injectable hyaluronic acid (HA) gels, the first two products in the Evolysse™ collection, scheduled for Friday, April 18th. To support the introduction, Evolus will initiate a comprehensive educational rollout beginning with a national Evolus Academy webcast for health. businesswire.com - 2 months ago
8. Profile Summary

Evolus, Inc. EOLS

image
COUNTRY US
INDUSTRY Drug Manufacturers - Specialty & Generic
MARKET CAP $ 598 M
Dividend Yield 0.00%
Description Evolus, Inc., a performance beauty company, provides medical aesthetic products for physicians and their patients in the United States. It offers Jeuveau, a proprietary 900 kilodalton purified botulinum toxin type A formulation for the temporary improvement in the appearance of moderate to severe glabellar lines in adults. The company was incorporated in 2012 and is headquartered in Newport Beach, California.
Contact 520 Newport Center Drive, Newport Beach, CA, 92660 https://www.evolus.com
IPO Date Feb. 8, 2018
Employees 372
Officers Ms. Tomoko Yamagishi-Dressler Chief Marketing Officer Ms. Jessica Novak Senior Vice President of Human Resources Mr. Jeffrey J. Plumer General Counsel Mr. David Moatazedi President, Chief Executive Officer & Director Dr. Rui Avelar C.CFP, Dip.SportMed, M.D. Chief Medical Officer and Head of Research & Development Mr. Nareg Sagherian Head of Global Investor Relations & Corporate Communications Mr. Kurt Knab Senior Vice President of Sales Ms. Sandra Beaver Chief Financial Officer