Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
e.l.f. Beauty, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-95.1% vs price
Base Case (Median)
-92.3% vs price
Bull Case (75th pct.)
-88.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.51 | -95.7% | High (40%) |
| PE Comparable | $8.09 | -92.3% | Medium (25%) |
| Growth Trajectory DCF | $5.74 | -94.5% | Medium (20%) |
| Graham Number | $13.76 | -86.8% | High (80%) |
| EV/EBITDA | $9.65 | -90.8% | Medium (20%) |
| EV/FCF | $84.13 | -19.5% | Medium (20%) |
| Earnings Power Value | $1.35 | -98.7% | High (70%) |
Based on 7 out of 7 methods, ELF appears overvalued at the current price of $104.50. The base case fair value of $8.09 implies 92.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.