ELF Beauty Inc (ELF.NYSE) AI FORECASTS & ADVISOR ANALYSIS
Read and compare the 12 individual AI Advisor deep-dive reports, including their forecast paths, ratings, price targets, and reasoning.
Updated on 5 June 2026Deep analysis 5 June 2026
Ray Dalio AI
Model rating
Buy
5-Year Return Est.
+168.4%
ELF.NYSE does not currently pay dividends
1. Investment Thesis — Base Case
Is this a falling knife or a deeply discounted compoundercompounderA business or asset that can reinvest earnings or cash flows at attractive returns over an extended period.View full glossary entry? At $51.44, ELF offers a compelling asymmetry. The Base Case assumes the geopolitical risk premium applied to the China supply chainsupply chainThe network of suppliers, producers, logistics providers, distributors, and customers involved in creating and delivering a product or service.View full glossary entry is at peak pessimism, while the underlying 'lipstick effectlipstick effectThe tendency for consumers to continue purchasing small luxury goods during economic downturns.View full glossary entry' demand remains fiercely intact. As the company reinvests its $58.5M legal tariff refund into strategic price cuts, unit volume will outpace sector averages. Concurrently, defensive capexcapital expenditureCapital expenditure (CAPEX) is spending on long-lived assets or major improvements expected to support operations over multiple periods.View full glossary entry deployed to pivot the out of China will gradually restore operating marginsoperating marginsOperating profit as a percentage of revenue after operating expenses, before interest and taxes.View full glossary entry from the 8% trough back toward 12-14%. The $1B Rhode acquisition effectively dilutes legacy geographic risk by injecting high-margin skincare revenue. The stock will slowly grind higher as forward EPS visibility overrides trailing GAAP noise.
- Tariff refunds ($58.5M) act as a shock absorber, funding tactical price cuts to drive unit velocity.
- ReshoringreshoringMoving production or supply operations back to the domestic market from overseas locations.View full glossary entry away from China progresses, systematically eliminating the 55% margin penalty over 24 months.
- Skincare premiumization (Rhode, Naturium) successfully shifts basket economics, offsetting Hormuz-driven packaging inflationpackaging inflationAn increase in the cost of packaging materials, manufacturing, or transport.View full glossary entry.
- Forward earningsforward earningsEstimated future profitability used to calculate valuation multiples for investment analysis.View full glossary entry compound at 15-20%, gradually compressing the multiple to a highly attractive mid-teens forward P/E.
- Implied market cap expands realistically toward $6B-$7B, justified by durable free cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns. generation and superior capture in a structurally stressed consumer economy.
Historical prices and published forecast
- Observed price
- Published advisor forecast
View chart values
| Series | Date | Value (USD) |
|---|---|---|
| Observed price | 2021-05-31 | 27.8 |
| Observed price | 2021-06-04 | 27.4 |
| Observed price | 2021-06-12 | 28.5 |
| Observed price | 2021-06-28 | 27.7 |
| Observed price | 2021-07-18 | 25.8 |
| Observed price | 2021-07-26 | 26.6 |
| Observed price | 2021-08-11 | 30.1 |
| Observed price | 2021-08-23 | 29.9 |
| Observed price | 2021-09-04 | 31.0 |
| Observed price | 2021-09-20 | 29.0 |
| Observed price | 2021-10-06 | 30.1 |
| Observed price | 2021-10-18 | 29.3 |
| Observed price | 2021-10-30 | 32.5 |
| Observed price | 2021-11-19 | 32.3 |
| Observed price | 2021-12-01 | 29.6 |
| Observed price | 2021-12-13 | 30.1 |
| Observed price | 2022-01-02 | 33.0 |
| Observed price | 2022-01-10 | 30.6 |
| Observed price | 2022-01-26 | 27.4 |
| Observed price | 2022-02-07 | 28.2 |
| Observed price | 2022-03-03 | 25.7 |
| Observed price | 2022-03-07 | 23.4 |
| Observed price | 2022-03-31 | 26.1 |
| Observed price | 2022-04-04 | 26.2 |
| Observed price | 2022-04-24 | 23.6 |
| Observed price | 2022-05-22 | 21.1 |
| Observed price | 2022-05-26 | 24.6 |
| Observed price | 2022-06-15 | 25.6 |
| Observed price | 2022-06-23 | 27.2 |
| Observed price | 2022-06-27 | 29.0 |
| Observed price | 2022-07-21 | 33.1 |
| Observed price | 2022-07-25 | 32.5 |
| Observed price | 2022-08-18 | 37.8 |
| Observed price | 2022-08-30 | 37.5 |
| Observed price | 2022-09-15 | 40.4 |
| Observed price | 2022-09-27 | 37.5 |
| Observed price | 2022-10-13 | 39.8 |
| Observed price | 2022-10-17 | 41.5 |
| Observed price | 2022-11-10 | 51.6 |
| Observed price | 2022-11-14 | 50.2 |
| Observed price | 2022-11-26 | 55.1 |
| Observed price | 2022-12-20 | 53.8 |
| Observed price | 2023-01-05 | 57.0 |
| Observed price | 2023-01-13 | 50.7 |
| Observed price | 2023-02-02 | 67.3 |
| Observed price | 2023-02-06 | 68.7 |
| Observed price | 2023-03-02 | 74.7 |
| Observed price | 2023-03-10 | 70.7 |
| Observed price | 2023-03-30 | 81.4 |
| Observed price | 2023-04-07 | 81.9 |
| Observed price | 2023-04-23 | 94.5 |
| Observed price | 2023-05-09 | 86.5 |
| Observed price | 2023-05-25 | 104 |
| Observed price | 2023-06-14 | 104 |
| Observed price | 2023-06-22 | 113 |
| Observed price | 2023-06-26 | 107 |
| Observed price | 2023-07-16 | 118 |
| Observed price | 2023-07-28 | 113 |
| Observed price | 2023-08-13 | 134 |
| Observed price | 2023-08-21 | 118 |
| Observed price | 2023-09-02 | 136 |
| Observed price | 2023-09-18 | 123 |
| Observed price | 2023-10-04 | 99.5 |
| Observed price | 2023-10-24 | 110 |
| Observed price | 2023-11-01 | 94.5 |
| Observed price | 2023-11-13 | 97.3 |
| Observed price | 2023-12-07 | 126 |
| Observed price | 2023-12-11 | 130 |
| Observed price | 2023-12-19 | 146 |
| Observed price | 2024-01-08 | 151 |
| Observed price | 2024-01-16 | 164 |
| Observed price | 2024-02-13 | 168 |
| Observed price | 2024-02-29 | 211 |
| Observed price | 2024-03-08 | 206 |
| Observed price | 2024-03-28 | 195 |
| Observed price | 2024-04-01 | 192 |
| Observed price | 2024-04-05 | 161 |
| Observed price | 2024-05-19 | 159 |
| Observed price | 2024-05-23 | 185 |
| Observed price | 2024-06-08 | 181 |
| Observed price | 2024-06-20 | 209 |
| Observed price | 2024-06-28 | 211 |
| Observed price | 2024-07-18 | 174 |
| Observed price | 2024-08-07 | 186 |
| Observed price | 2024-08-15 | 152 |
| Observed price | 2024-08-23 | 167 |
| Observed price | 2024-09-12 | 115 |
| Observed price | 2024-09-16 | 113 |
| Observed price | 2024-10-06 | 105 |
| Observed price | 2024-11-03 | 105 |
| Observed price | 2024-11-07 | 116 |
| Observed price | 2024-11-15 | 121 |
| Observed price | 2024-12-05 | 138 |
| Observed price | 2024-12-09 | 138 |
| Observed price | 2025-01-02 | 125 |
| Observed price | 2025-01-14 | 131 |
| Observed price | 2025-01-30 | 103 |
| Observed price | 2025-02-03 | 91.3 |
| Observed price | 2025-02-27 | 69.9 |
| Observed price | 2025-03-07 | 70.7 |
| Observed price | 2025-03-19 | 63.6 |
| Observed price | 2025-03-31 | 62.8 |
| Observed price | 2025-04-16 | 50.0 |
| Observed price | 2025-04-28 | 61.9 |
| Observed price | 2025-05-22 | 81.5 |
| Observed price | 2025-05-26 | 87.9 |
| Observed price | 2025-06-15 | 125 |
| Observed price | 2025-07-01 | 127 |
| Observed price | 2025-07-13 | 108 |
| Observed price | 2025-07-25 | 121 |
| Observed price | 2025-08-10 | 109 |
| Observed price | 2025-08-26 | 115 |
| Observed price | 2025-09-07 | 137 |
| Observed price | 2025-09-19 | 144 |
| Observed price | 2025-09-27 | 130 |
| Observed price | 2025-10-17 | 134 |
| Observed price | 2025-11-06 | 95.8 |
| Observed price | 2025-11-22 | 70.6 |
| Observed price | 2025-12-04 | 81.6 |
| Observed price | 2025-12-24 | 79.8 |
| Observed price | 2026-01-01 | 76.2 |
| Observed price | 2026-01-05 | 76.8 |
| Observed price | 2026-01-21 | 91.3 |
| Observed price | 2026-02-10 | 75.6 |
| Observed price | 2026-02-26 | 94.7 |
| Observed price | 2026-03-06 | 82.4 |
| Observed price | 2026-03-26 | 66.9 |
| Observed price | 2026-03-30 | 59.4 |
| Observed price | 2026-04-15 | 69.1 |
| Observed price | 2026-04-27 | 63.8 |
| Observed price | 2026-05-21 | 51.8 |
| Observed price | 2026-06-06 | 51.9 |
| Observed price | 2026-06-18 | 64.2 |
| Observed price | 2026-06-22 | 63.6 |
| Observed price | 2026-07-12 | 75.6 |
| Observed price | 2026-07-24 | 77.4 |
| Observed price | 2026-08-09 | 96.3 |
| Observed price | 2026-08-17 | 93.7 |
| Observed price | 2026-09-02 | 107 |
| Observed price | 2026-09-10 | 95.8 |
| Observed price | 2026-09-11 | 96.9 |
| Observed price | 2026-09-14 | 96.8 |
| Published advisor forecast | 2026-06-04 | 51.4 |
| Published advisor forecast | 2026-09-04 | 57.6 |
| Published advisor forecast | 2026-12-04 | 62.2 |
| Published advisor forecast | 2027-03-04 | 65.3 |
| Published advisor forecast | 2027-06-04 | 69.3 |
| Published advisor forecast | 2027-09-04 | 66.5 |
| Published advisor forecast | 2027-12-04 | 71.1 |
| Published advisor forecast | 2028-03-04 | 76.8 |
| Published advisor forecast | 2028-06-04 | 80.7 |
| Published advisor forecast | 2028-09-04 | 76.6 |
| Published advisor forecast | 2028-12-04 | 84.3 |
| Published advisor forecast | 2029-03-04 | 89.4 |
| Published advisor forecast | 2029-06-04 | 92.9 |
| Published advisor forecast | 2029-09-04 | 97.6 |
| Published advisor forecast | 2029-12-04 | 105 |
| Published advisor forecast | 2030-03-04 | 113 |
| Published advisor forecast | 2030-06-04 | 109 |
| Published advisor forecast | 2030-09-04 | 116 |
| Published advisor forecast | 2030-12-04 | 125 |
| Published advisor forecast | 2031-03-04 | 131 |
| Published advisor forecast | 2031-06-04 | 138 |
2. Scenarios & Signals
Bull case
What happens if strategic repositioning accelerates faster than macro headwindsmacro headwindsBroad economic conditions that can slow growth, weaken demand, or pressure asset valuations.View full glossary entry? In the Bull Case, ELF shifts >50% of its supply chainThe network of suppliers, producers, logistics providers, distributors, and customers involved in creating and delivering a product or service. out of China within 18 months, instantly removing the tariff overhang. The Rhode acquisition exceeds base synergies, propelling international and DTC skincare sales to a dominant mix. As margins artificially compressed by 2026 trade wars violently mean-revert to historic highs, the market re-rates the stock as a premium consumer staple.
- Ex-China manufacturing scales rapidly, driving gross marginsgross marginsThe percentage of revenue remaining after deducting the direct costs of producing goods sold.View full glossary entry above 73%.
- War-driven oil and polyethylene packaging costs normalize, restoring operational leverage.
- Prestige beauty brand competitors falter under stagflationstagflationAn economic condition characterized by stagnant growth, high unemployment, and high inflation.View full glossary entry, accelerating ELF's market share capture.
- The stock reclaims and breaches previous all-time highs as a defensive growth monopoly.
Bear case
What if the value proposition fundamentally breaks? In the Bear Case, persistent supply-chain inflation and broader tariff application (e.g., Mexico, India) trap ELF in a high-cost regime. Unable to absorb the margin hit, management is forced into perpetual price hikes, abandoning the 'e.l.f.ordable' moat.
- Transpacific freight and packaging costs remain structurally elevated, crushing free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry.
- Consumer rejection of price hikes halts unit volume growth, exposing the company to deleveragingdeleveragingThe process of reducing total debt and leverage to strengthen financial stability.View full glossary entry.
- High capital costs in the Warsh regime ruthlessly punish the trailing multiple, halving the stock.
- Rhode acquisition fails to generate expected ROI, stranding capital on the balance sheetbalance sheetA financial statement showing assets, liabilities, and equity at a specific point in time.View full glossary entry.
Current crowd narrative
The crowd views e.l.f. Beauty as a broken momentum stock, hopelessly trapped by its 75% China supply-chain exposure in an era of 55% tariffs and blockaded transpacific trade. The narrative is dominated by the recent GAAP net loss, compressing margins, and the $15M-$20M Hormuz freight penalty. Media and retail investors are anchored to the fear that the 'value beauty' model is mathematically broken under structural inflationstructural inflationLong-lasting inflation pressure driven by deep supply, labor, or policy forces rather than a short-term shock.View full glossary entry, treating peak policy pain as permanent brand decay.
Alpha-gap assessment
The market correctly prices the immediate tariff and freight damage but fundamentally misprices the company's normalized earnings power and policy resilience. Optically, a trailing 56x P/E looks absurd for a company with shrinking GAAP income. However, the variant perceptionvariant perceptionAn investment view that differs from market consensus and assumes future outcomes will be better or worse than widely expected.View full glossary entry reveals that FY27 estimates of $3.35 imply a forward P/E of barely 15x. The crowd ignores that the impending $58.5M tariff refund will be weaponized to cut prices and capture massive exactly when competitors are vulnerable, masking a structural compoundingstructural compoundingLong-term growth in earnings, cash flow, or intrinsic value supported by durable reinvestment opportunities or recurring advantages.View full glossary entry engine behind a temporary geopolitical veil.
Convergence catalyst
The realization of the ~$58.5M IEEPA tariff refund and subsequent Q2/Q3 earnings reports. When ELF explicitly uses this cash to lower prices, accelerating unit velocity and capturing prestige while demonstrating core gross marginsThe percentage of revenue remaining after deducting the direct costs of producing goods sold. stabilization, the market will be forced to reprice the stock from a cyclical victim to an all-weather compounderA business or asset that can reinvest earnings or cash flows at attractive returns over an extended period..
Complete advisor preview locked
Unlock this report and every AI Advisor
Sign in to check your access, or upgrade to the Base plan to read this report and open every advisor.