Valuation models
price $111.69 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused19.17 – 25.9421.89410% overvaluedDCF · Perpetuity growth · 10y23.43 – 31.5026.80317% overvaluedP/E · peers9.50 – 41.7310.99916% overvaluedP/E · own history123.93 – 289.81186.2840% undervaluedPEG—91.7422% overvaluedEV/EBITDA · peers23.69 – 40.8826.54321% overvaluedEV/Revenue · peers4.78 – 59.8416.34584% overvaluedEarnings power value4.68 – 9.156.631585% overvaluedWall St. consensus target—110.501% aboveCost of capital (WACC)—11.75%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen. The price is 410% above the model value: the models see only the filed business, and a company priced on businesses with no revenue line yet is better taken apart, as Tesla is.
Model value · DCF · Perpetuity growth · 5y
21.89
e.l.f. Beauty closed at $111.69 — overvalued by 410% vs model.
19.17the model's range25.94
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
6.63 – 186.28
Wall St. target
110.50 1% above
Above model, 1y
0 of 0 days
How it is valued
Valued asHigh growth
High revenue growth (~26% recent)Thin margins (1.6% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.