elf Beauty Inc
NYSE:ELF

Watchlist Manager
elf Beauty Inc Logo
elf Beauty Inc
NYSE:ELF
Watchlist
Price: 128.95 USD 0.23% Market Closed
Market Cap: 7.3B USD
Have any thoughts about
elf Beauty Inc?
Write Note

Relative Value

The Relative Value of one ELF stock under the Base Case scenario is 79.44 USD. Compared to the current market price of 128.95 USD, elf Beauty Inc is Overvalued by 38%.

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
79.44 USD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
5
Median 3Y
6.5
Median 5Y
4.6
Industry
1
Forward
5.4
vs History
74
vs Industry
6
Median 3Y
68.1
Median 5Y
74.5
Industry
16.8
Forward
35.5
vs History
1
vs Industry
2
Median 3Y
63.5
Median 5Y
52.9
Industry
11.9
vs History
76
vs Industry
14
Median 3Y
48.3
Median 5Y
46.5
Industry
17.6
vs History
30
vs Industry
2
Median 3Y
10
Median 5Y
5.7
Industry
1.6
vs History
34
vs Industry
5
Median 3Y
6.5
Median 5Y
4.7
Industry
1.2
Forward
5.4
vs History
34
vs Industry
10
Median 3Y
9.5
Median 5Y
7.2
Industry
3.8
vs History
33
vs Industry
4
Median 3Y
40.3
Median 5Y
33.6
Industry
10.3
Forward
23.4
vs History
53
vs Industry
4
Median 3Y
57.5
Median 5Y
57.5
Industry
12.9
Forward
28
vs History
1
vs Industry
2
Median 3Y
64.8
Median 5Y
53.5
Industry
12.1
vs History
4
vs Industry
2
Median 3Y
67.6
Median 5Y
62.7
Industry
15.3
vs History
34
vs Industry
4
Median 3Y
7.1
Median 5Y
4.1
Industry
1.2

Multiples Across Competitors

ELF Competitors Multiples
elf Beauty Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
elf Beauty Inc
NYSE:ELF
7.3B USD 6 67.3 41.9 57.4
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/S Multiple
Revenue Growth P/S to Growth
US
elf Beauty Inc
NYSE:ELF
Average P/S: 105.1
6
76%
0.1
JP
F
Fancl Corp
TSE:4921
1 109.9
20%
56.7
FR
L'Oreal SA
PAR:OR
4.2
22%
0.2
UK
Unilever PLC
LSE:ULVR
2.3
10%
0.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
8.8
25%
0.3
UK
HALEON PLC
LSE:HLN
3.1
11%
0.3
DE
Beiersdorf AG
XETRA:BEI
2.9
17%
0.2
US
Estee Lauder Companies Inc
NYSE:EL
1.7
7%
0.2
JP
Kao Corp
TSE:4452
1.9
13%
0.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
7.8
32%
0.2
IN
Dabur India Ltd
NSE:DABUR
7.3
31%
0.2
P/E Multiple
Earnings Growth P/E to Growth
US
elf Beauty Inc
NYSE:ELF
Average P/E: 1 757.3
67.3
131%
0.5
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
elf Beauty Inc
NYSE:ELF
Average EV/EBITDA: 760.3
41.9
135%
0.3
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
elf Beauty Inc
NYSE:ELF
Average EV/EBIT: 1 022
57.4
166%
0.3
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top