image
Consumer Defensive - Household & Personal Products - NYSE - US
$ 53.88
-1.91 %
$ 3.04 B
Market Cap
32.26
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ELF stock under the worst case scenario is HIDDEN Compared to the current market price of 53.9 USD, e.l.f. Beauty, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ELF stock under the base case scenario is HIDDEN Compared to the current market price of 53.9 USD, e.l.f. Beauty, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ELF stock under the best case scenario is HIDDEN Compared to the current market price of 53.9 USD, e.l.f. Beauty, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ELF

image
$150.0$150.0$140.0$140.0$130.0$130.0$120.0$120.0$110.0$110.0$100.0$100.0$90.0$90.0$80.0$80.0$70.0$70.0$60.0$60.0$50.0$50.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.02 B REVENUE
76.89%
150 M OPERATING INCOME
119.65%
128 M NET INCOME
107.48%
71.2 M OPERATING CASH FLOW
-30.16%
-285 M INVESTING CASH FLOW
-16421.18%
201 M FINANCING CASH FLOW
983.86%
355 M REVENUE
18.02%
35.1 M OPERATING INCOME
25.67%
17.3 M NET INCOME
-9.25%
-14.7 M OPERATING CASH FLOW
-131.71%
-5.24 M INVESTING CASH FLOW
-222.67%
-2.3 M FINANCING CASH FLOW
89.72%
Balance Sheet e.l.f. Beauty, Inc.
image
Current Assets 477 M
Cash & Short-Term Investments 108 M
Receivables 124 M
Other Current Assets 245 M
Non-Current Assets 652 M
Long-Term Investments 0
PP&E 41.4 M
Other Non-Current Assets 611 M
9.58 %10.96 %21.70 %3.67 %54.09 %Total Assets$1.1b
Current Liabilities 299 M
Accounts Payable 81.1 M
Short-Term Debt 107 M
Other Current Liabilities 111 M
Non-Current Liabilities 188 M
Long-Term Debt 162 M
Other Non-Current Liabilities 25.7 M
16.66 %22.05 %22.75 %33.25 %5.29 %Total Liabilities$486.7m
EFFICIENCY
Earnings Waterfall e.l.f. Beauty, Inc.
image
Revenue 1.02 B
Cost Of Revenue 300 M
Gross Profit 724 M
Operating Expenses 574 M
Operating Income 150 M
Other Expenses 22 M
Net Income 128 M
1b1b1b1b800m800m600m600m400m400m200m200m001b(300m)724m(574m)150m(22m)128mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
70.72% GROSS MARGIN
70.72%
14.62% OPERATING MARGIN
14.62%
12.47% NET MARGIN
12.47%
19.87% ROE
19.87%
11.31% ROA
11.31%
14.46% ROIC
14.46%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis e.l.f. Beauty, Inc.
image
120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)20152015201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 128 M
Depreciation & Amortization 35.9 M
Capital Expenditures -8.66 M
Stock-Based Compensation 40.6 M
Change in Working Capital -124 M
Others 13.8 M
Free Cash Flow 62.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets e.l.f. Beauty, Inc.
image
Wall Street analysts predict an average 1-year price target for ELF of $188 , with forecasts ranging from a low of $75 to a high of $260 .
ELF Lowest Price Target Wall Street Target
75 USD 39.20%
ELF Average Price Target Wall Street Target
188 USD 248.57%
ELF Highest Price Target Wall Street Target
260 USD 382.55%
Price
Max Price Target
Min Price Target
Average Price Target
3003002502502002001501501001005050May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership e.l.f. Beauty, Inc.
image
Sold
0-3 MONTHS
641 K USD 2
3-6 MONTHS
1.44 M USD 4
6-9 MONTHS
8.13 M USD 3
9-12 MONTHS
92.4 M USD 8
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
e.l.f. Beauty, Inc. Class Action: Levi & Korsinsky Reminds e.l.f. Beauty Investors of the Pending Class Action Lawsuit with a Lead Plaintiff Deadline of May 5, 2025 – ELF NEW YORK, NY / ACCESS Newswire / April 7, 2025 / If you suffered a loss on your e.l.f. Beauty, Inc. (NYSE:ELF) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/e-l-f-beauty-lawsuit-submission-form?prid=141442&wire=1 or contact Joseph E. accessnewswire.com - 1 week ago
Lost Money on e.l.f. Beauty, Inc. (ELF)? NEW YORK, NY / ACCESS Newswire / April 7, 2025 / If you suffered a loss on your e.l.f. Beauty, Inc. (NYSE:ELF) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/e-l-f-beauty-lawsuit-submission-form?prid=141412&wire=1 or contact Joseph E. accessnewswire.com - 1 week ago
ELF SHAREHOLDER ALERT: Bronstein, Gewirtz and Grossman, LLC Announces that e.l.f. Beauty, Inc. Investors with Substantial Losses Have Opportunity to Lead Class Action Lawsuit! NEW YORK, NY / ACCESS Newswire / April 7, 2025 / Bronstein, Gewirtz & Grossman, LLC, a nationally recognized law firm, notifies investors that a class action lawsuit has been filed against e.l.f. Beauty, Inc. ("Elf" or "the Company") (NYSE:ELF) and certain of its officers. accessnewswire.com - 1 week ago
ELF INVESTOR ALERT: Bronstein, Gewirtz and Grossman, LLC Announces that Bronstein, Gewirtz & Grossman, LLC Investors with Losses Have Opportunity to Lead Class Action Lawsuit! NEW YORK, NY / ACCESS Newswire / April 7, 2025 / Bronstein, Gewirtz & Grossman, LLC, a nationally recognized law firm, notifies investors that a class action lawsuit has been filed against e.l.f. Beauty, Inc. ("Elf" or "the Company") (NYSE:ELF) and certain of its officers. accessnewswire.com - 1 week ago
The Gross Law Firm Notifies e.l.f. Beauty, Inc. Investors of a Class Action Lawsuit and Upcoming Deadline - ELF NEW YORK , April 7, 2025 /PRNewswire/ -- The Gross Law Firm issues the following notice to shareholders of e.l.f. Beauty, Inc. (NYSE: ELF). prnewswire.com - 1 week ago
e.l.f. Beauty, Inc. Sued for Securities Law Violations - Investors Should Contact Levi & Korsinsky Before May 5, 2025 to Discuss Your Rights - ELF NEW YORK, NY / ACCESS Newswire / April 6, 2025 / If you suffered a loss on your e.l.f. Beauty, Inc. (NYSE:ELF) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/e-l-f-beauty-lawsuit-submission-form?prid=141356&wire=1 or contact Joseph E. accessnewswire.com - 1 week ago
e.l.f. Beauty, Inc. Sued for Securities Law Violations – Investors Should Contact Levi & Korsinsky for More Information - ELF NEW YORK, NY / ACCESS Newswire / April 6, 2025 / If you suffered a loss on your e.l.f. Beauty, Inc. (NYSE:ELF) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/e-l-f-beauty-lawsuit-submission-form?prid=141349&wire=1 or contact Joseph E. accessnewswire.com - 1 week ago
ROSEN, TRUSTED INVESTOR COUNSEL, Encourages e.l.f. Beauty, Inc. Investors to Secure Counsel Before Important Deadline in Securities Class Action – ELF NEW YORK, NY / ACCESS Newswire / April 6, 2025 / WHY: Rosen Law Firm, a global investor rights law firm, reminds purchasers of securities of e.l.f. Beauty, Inc. ("Elf") (NYSE: ELF) between November 1, 2023 and November 19, 2024, both dates inclusive (the "Class Period"), of the important May 5, 2025 lead plaintiff deadline. accessnewswire.com - 1 week ago
Shareholders that lost money on e.l.f. Beauty, Inc.(ELF) should contact Levi & Korsinsky about pending Class Action - ELF NEW YORK, NY / ACCESS Newswire / April 6, 2025 / If you suffered a loss on your e.l.f. Beauty, Inc. (NYSE:ELF) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/e-l-f-beauty-lawsuit-submission-form?prid=141318&wire=1 or contact Joseph E. accessnewswire.com - 1 week ago
INVESTOR ALERT: Pomerantz Law Firm Announces the Filing of a Class Action Against e.l.f. Beauty, Inc. and Certain Officers - ELF NEW YORK CITY, NY / ACCESS Newswire / April 6, 2025 / Pomerantz LLP announces that a class action lawsuit has been filed against e.l.f. Beauty, Inc. ("Elf" or the "Company") (NYSE:ELF) and certain officers. accessnewswire.com - 1 week ago
e.l.f. Beauty, Inc. Sued for Securities Law Violations - Contact Levi & Korsinsky Before May 5, 2025 to Discuss Your Rights - ELF NEW YORK, NY / ACCESS Newswire / April 6, 2025 / If you suffered a loss on your e.l.f. Beauty, Inc. (NYSE:ELF) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/e-l-f-beauty-lawsuit-submission-form?prid=141267&wire=1 or contact Joseph E. accessnewswire.com - 1 week ago
Faruqi & Faruqi Reminds e.l.f. Beauty Investors of the Pending Class Action Lawsuit with a Lead Plaintiff Deadline of May 5, 2025 – ELF Faruqi & Faruqi, LLP Securities Litigation Partner James (Josh) Wilson Encourages Investors Who Suffered Losses Exceeding $50,000 In e.l.f. Beauty To Contact Him Directly To Discuss Their Options globenewswire.com - 1 week ago
8. Profile Summary

e.l.f. Beauty, Inc. ELF

image
COUNTRY US
INDUSTRY Household & Personal Products
MARKET CAP $ 3.04 B
Dividend Yield 0.00%
Description 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.
Contact 570 10th Street, Oakland, CA, 94607 https://www.elfcosmetics.com
IPO Date Sept. 22, 2016
Employees 475
Officers Mr. Scott K. Milsten J.D. Chief People Officer, Senior Vice President, General Counsel & Corporate Secretary Ms. Kory A. Marchisotto Senior Vice President, Chief Marketing Officer & President of Keys Soulcare Mr. Tarang P. Amin Chairman, Chief Executive Officer & President Ms. Jennie Laar Senior Vice President & Chief Commercial Officer Ms. Melinda Fried Head of Corporate Communications Ms. Mandy J. Fields Senior Vice President & Chief Financial Officer Mr. Josh Franks Senior Vice President & Chief Operating Officer Ms. Kristina Casey Katten Vice President of Investor Relations