elf Beauty Inc
NYSE:ELF

Watchlist Manager
elf Beauty Inc Logo
elf Beauty Inc
NYSE:ELF
Watchlist
Price: 53.61 USD -0.33% Market Closed
Market Cap: 3B USD

Relative Value

The Relative Value of one ELF stock under the Base Case scenario is 64.22 USD. Compared to the current market price of 53.61 USD, elf Beauty Inc is Undervalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ELF Relative Value
Base Case
64.22 USD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
16
Median 3Y
6.5
Median 5Y
4.6
Industry
1
Forward
2.3
vs History
96
vs Industry
13
Median 3Y
66.4
Median 5Y
69.6
Industry
16
Forward
15.9
vs History
30
vs Industry
2
Median 3Y
70.5
Median 5Y
56.9
Industry
11.1
vs History
17
vs Industry
2
Median 3Y
63.7
Median 5Y
63.7
Industry
16.6
vs History
87
vs Industry
10
Median 3Y
10
Median 5Y
5.7
Industry
1.4
vs History
96
vs Industry
17
Median 3Y
6.5
Median 5Y
4.7
Industry
1.1
Forward
2.3
vs History
96
vs Industry
40
Median 3Y
9.5
Median 5Y
7.2
Industry
3.5
vs History
95
vs Industry
15
Median 3Y
40.3
Median 5Y
33.6
Industry
9.3
Forward
10.6
vs History
96
vs Industry
14
Median 3Y
50.7
Median 5Y
57.5
Industry
12.1
Forward
12.9
vs History
30
vs Industry
3
Median 3Y
72.9
Median 5Y
58.2
Industry
11.7
vs History
30
vs Industry
2
Median 3Y
89.7
Median 5Y
67.6
Industry
14.6
vs History
85
vs Industry
15
Median 3Y
7.1
Median 5Y
4.1
Industry
1.1

Multiples Across Competitors

ELF Competitors Multiples
elf Beauty Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
elf Beauty Inc
NYSE:ELF
3B USD 2.3 30.7 17.9 23.7
FR
L'Oreal SA
PAR:OR
185.7B EUR 4.3 29 17.9 21.7
UK
Unilever PLC
LSE:ULVR
115.7B GBP 2.2 23.2 145 169.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.9 51.7 36.8 40.4
UK
HALEON PLC
LSE:HLN
33.9B GBP 3 23.5 14 15.8
DE
Beiersdorf AG
XETRA:BEI
25.6B EUR 2.6 28.1 11.8 14.4
US
Estee Lauder Companies Inc
NYSE:EL
19.9B USD 1.3 -28.4 10.6 16.6
JP
Kao Corp
TSE:4452
2.7T JPY 1.6 24.8 10.6 17
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.8 -276.4 40.8 43.7
US
Bellring Brands Inc
NYSE:BRBR
9.7B USD 4.6 34.9 22.6 24.5
IN
Dabur India Ltd
NSE:DABUR
817.6B INR 6.5 45.5 34 41.5
P/E Multiple
Earnings Growth PEG
US
elf Beauty Inc
NYSE:ELF
Average P/E: 32.4
30.7
23%
1.3
FR
L'Oreal SA
PAR:OR
29
10%
2.9
UK
Unilever PLC
LSE:ULVR
23.2
15%
1.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.7
8%
6.5
UK
HALEON PLC
LSE:HLN
23.5
13%
1.8
DE
Beiersdorf AG
XETRA:BEI
28.1
13%
2.2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -28.4
45%
N/A
JP
Kao Corp
TSE:4452
24.8
10%
2.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -276.4 N/A N/A
US
Bellring Brands Inc
NYSE:BRBR
34.9
17%
2.1
IN
Dabur India Ltd
NSE:DABUR
45.5
9%
5.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
elf Beauty Inc
NYSE:ELF
Average EV/EBITDA: 32.9
17.9
25%
0.7
FR
L'Oreal SA
PAR:OR
17.9
7%
2.6
UK
Unilever PLC
LSE:ULVR
145
5%
29
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.8
7%
5.3
UK
HALEON PLC
LSE:HLN
14
5%
2.8
DE
Beiersdorf AG
XETRA:BEI
11.8
3%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
10.6
4%
2.7
JP
Kao Corp
TSE:4452
10.6
7%
1.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.8
9%
4.5
US
Bellring Brands Inc
NYSE:BRBR
22.6
14%
1.6
IN
Dabur India Ltd
NSE:DABUR
34
8%
4.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
elf Beauty Inc
NYSE:ELF
Average EV/EBIT: 39
23.7
29%
0.8
FR
L'Oreal SA
PAR:OR
21.7
8%
2.7
UK
Unilever PLC
LSE:ULVR
169.4
5%
33.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.4
7%
5.8
UK
HALEON PLC
LSE:HLN
15.8
5%
3.2
DE
Beiersdorf AG
XETRA:BEI
14.4
3%
4.8
US
Estee Lauder Companies Inc
NYSE:EL
16.6
7%
2.4
JP
Kao Corp
TSE:4452
17
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.7
10%
4.4
US
Bellring Brands Inc
NYSE:BRBR
24.5
13%
1.9
IN
Dabur India Ltd
NSE:DABUR
41.5
8%
5.2