Enterprise Value (EV)
Current Enterprise Value (EV)
e.l.f. Beauty, Inc., current enterprise value calculation
| Current share price (P) | $160.83 |
| No. shares of common stock outstanding | 56,388,228 |
| US$ in thousands | |
| Common equity (market value)1 | 9,068,919) |
| Total equity | 9,068,919) |
| Add: Current portion of long-term debt and finance lease obligations (per books) | 100,307) |
| Add: Long-term debt and finance lease obligations (per books) | 161,819) |
| Total equity and debt | 9,331,045) |
| Less: Cash and cash equivalents | 108,183) |
| Enterprise value (EV) | 9,222,862) |
Based on: 10-K (reporting date: 2024-03-31).
1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 160.83 × 56,388,228
Historical Enterprise Value (EV)
e.l.f. Beauty, Inc., EV calculation
Based on: 10-K (reporting date: 2024-03-31), 10-K (reporting date: 2023-03-31), 10-K (reporting date: 2022-03-31), 10-K (reporting date: 2021-03-31), 10-K (reporting date: 2020-03-31).
1 Data adjusted for splits and stock dividends.
2 Closing price as at the filing date of e.l.f. Beauty, Inc. Annual Report.
3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 184.77 × 55,939,080
The financial data reveals significant fluctuations and an overall upward trajectory in the company's equity and enterprise value over the five-year period.
- Equity Trends
- The common equity (market value) and total equity, which are identical in this dataset, exhibited strong growth from 2020 through 2024. Starting at approximately $829 million in 2020, the equity nearly doubled to about $1.47 billion in 2021. In 2022, a decline occurred, reducing equity to roughly $1.29 billion. However, this was followed by a substantial increase in 2023, with equity reaching over $5.6 billion, and continuing to rise sharply in 2024 to approximately $10.3 billion. This pattern suggests increased investor confidence and capital appreciation, despite temporary setbacks in 2022.
- Total Equity and Debt
- The total equity and debt figures closely track the total equity values, indicating limited or stable debt levels relative to equity. Beginning at approximately $967 million in 2020, it increased to nearly $1.6 billion in 2021, then declined to about $1.38 billion in 2022. The amounts increased dramatically to approximately $5.68 billion in 2023 and further to nearly $10.6 billion in 2024. The alignment between total equity and debt and total equity alone implies that debt has not significantly expanded relative to equity, possibly suggesting strong equity financing or debt management.
- Enterprise Value (EV)
- Enterprise value mirrored the trends of equity and total capital structure, increasing from roughly $921 million in 2020 to $1.54 billion in 2021, then declining to around $1.34 billion in 2022. Similar to equity levels, EV saw a marked upswing in 2023, reaching approximately $5.56 billion, and continued this upward trend to nearly $10.5 billion in 2024. This progression reflects increased market valuation and potential growth in the company's operational scale or market perception.
Overall, the data depicts an organization experiencing phases of growth punctuated by a brief decline in 2022, followed by significant expansion in the last two periods. The substantial increases in equity and enterprise value in recent years suggest strong market performance and investor confidence. The relatively parallel movement of total equity and debt with equity alone may signal prudent leverage management.