e.l.f. Beauty

ELF Poised for Long-Term Growth Despite Current Price Limits

Zwfis

Invested

Community Contributor

Published

03 Jul 25

Updated

23 Jul 25

Zwfis's Fair Value

US$152.71

22.6% undervalued

23 Jul

US$118.15

-30.9%

1.5%

Author's Valuation

US$152.7

22.6% undervalued

Zwfis's Fair Value

Narrative

Updates1

Shared on23 Jul 25

Zwfis made no meaningful changes to valuation assumptions.

Zwfis'sFair Value

US$152.7

22.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.50%

Personal Products revenue growth rate

0.18%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.69%

Calculation

US$502.89m

Earnings '30

25.00x

PE Ratio '30

US$12.57b

Market Cap '30

US$12.57b

Market Cap '30

56.03m

No. shares '30

US$224.38

Share Price '30

US$224.38 Share Price '30

Discounted to 2025 @ 8.00% p.a.

US$152.71

Fair Value '25