Stock Analysis on Net

e.l.f. Beauty, Inc. (NYSE:ELF)

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

e.l.f. Beauty, Inc., MVA calculation

US$ in thousands

Microsoft Excel
Mar 31, 2024 Mar 31, 2023 Mar 31, 2022 Mar 31, 2021 Mar 31, 2020
Fair value of long-term debt, including current portion1 262,932 66,883 97,669 126,789 138,865
Operating lease liability 28,475 15,711 20,135 24,376 14,322
Market value of common equity 10,335,864 5,610,256 1,287,478 1,473,056 828,650
Market (fair) value of e.l.f. Beauty 10,627,271 5,692,850 1,405,282 1,624,221 981,837
Less: Invested capital2 936,268 496,463 439,123 434,062 418,026
MVA 9,691,003 5,196,387 966,159 1,190,159 563,811

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 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA e.l.f. Beauty, Inc. market (fair) value less invested capital. e.l.f. Beauty, Inc. MVA increased from 2022 to 2023 and from 2023 to 2024.

MVA Spread Ratio

e.l.f. Beauty, Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Mar 31, 2024 Mar 31, 2023 Mar 31, 2022 Mar 31, 2021 Mar 31, 2020
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 9,691,003 5,196,387 966,159 1,190,159 563,811
Invested capital2 936,268 496,463 439,123 434,062 418,026
Performance Ratio
MVA spread ratio3 1,035.07% 1,046.68% 220.02% 274.19% 134.87%
Benchmarks
MVA Spread Ratio, Competitors4
Procter & Gamble Co. 339.01% 315.48% 302.90% 298.89% 265.73%

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 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 9,691,003 ÷ 936,268 = 1,035.07%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. e.l.f. Beauty, Inc. MVA spread ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

MVA Margin

e.l.f. Beauty, Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Mar 31, 2024 Mar 31, 2023 Mar 31, 2022 Mar 31, 2021 Mar 31, 2020
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 9,691,003 5,196,387 966,159 1,190,159 563,811
Net sales 1,023,932 578,844 392,155 318,110 282,851
Performance Ratio
MVA margin2 946.45% 897.72% 246.37% 374.13% 199.33%
Benchmarks
MVA Margin, Competitors3
Procter & Gamble Co. 393.88% 371.43% 354.79% 373.41% 378.64%

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 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × 9,691,003 ÷ 1,023,932 = 946.45%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. e.l.f. Beauty, Inc. MVA margin ratio improved from 2022 to 2023 and from 2023 to 2024.