(EOLS) Evolus - Overview
Sector: HealthcareIndustry: Drug Manufacturers - Specialty & Generic | Exchange NASDAQ (USA) | Currency USD | Market Cap: 284m | Total Return -67.3% in 12m
Avg Trading Vol: 4.77M USD
Peers RS (IBD): 1.9
EPS Trend: 47.5%
Qual. Beats: 1
Rev. Trend: 95.0%
Qual. Beats: 0
Evolus, Inc. (EOLS) is a performance beauty company focused on the self-pay aesthetic neurotoxin and dermal filler markets. Headquartered in Newport Beach, California, the company commercializes Jeuveau, a specialized botulinum toxin type A formulation, and Evolysse, a line of hyaluronic acid gels. Unlike traditional pharmaceutical firms that rely on insurance reimbursement, Evolus operates within the cash-pay sector, where consumer discretionary spending drives demand.
The medical aesthetics industry is characterized by high barriers to entry due to stringent regulatory requirements for injectable products. Evolus utilizes a digital-first marketing strategy to target millennial and Generation Z consumers, a demographic increasingly seeking preventative aesthetic treatments. Investors may find it useful to examine ValueRay for deeper insights into the companys valuation metrics.
- Jeuveau sales growth drives revenue expansion
- European market penetration expands addressable consumer base
- Regulatory approvals for new products unlock future revenue
- Competition in neurotoxin market impacts pricing power
| Net Income: -51.6m TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.21 > 0.02 and ΔFCF/TA -11.64 > 1.0 |
| NWC/Revenue: 22.75% < 20% (prev 33.19%; Δ -10.44% < -1%) |
| CFO/TA -0.19 > 3% & CFO -42.3m > Net Income -51.6m |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 1.90 > 1.5 & < 3 |
| Outstanding Shares: last quarter (64.5m) vs 12m ago 1.74% < -2% |
| Gross Margin: 64.86% > 18% (prev 0.68%; Δ 6.42k% > 0.5%) |
| Asset Turnover: 129.6% > 50% (prev 114.5%; Δ 15.16% > 0%) |
| Interest Coverage Ratio: -1.83 > 6 (EBITDA TTM -27.6m / Interest Expense TTM 19.7m) |
| A: 0.30 (Total Current Assets 142.9m - Total Current Liabilities 75.3m) / Total Assets 225.9m |
| B: -2.93 (Retained Earnings -661.0m / Total Assets 225.9m) |
| C: -0.16 (EBIT TTM -36.1m / Avg Total Assets 229.2m) |
| D: -2.66 (Book Value of Equity -661.2m / Total Liabilities 249.0m) |
| Altman-Z'' Score: -11.42 = D |
| DSRI: 1.03 (Receivables 54.7m/47.7m, Revenue 297.2m/266.3m) |
| GMI: 1.05 (GM 64.86% / 67.89%) |
| AQI: 1.02 (AQ_t 0.31 / AQ_t-1 0.30) |
| SGI: 1.12 (Revenue 297.2m / 266.3m) |
| TATA: -0.04 (NI -51.6m - CFO -42.3m) / TA 225.9m) |
| Beneish M-Score: -2.91 (Cap -4..+1) = A |
Over the past week, the price has changed by -15.81%, over one month by -8.37%, over three months by -40.93% and over the past year by -67.25%.
- StrongBuy: 4
- Buy: 3
- Hold: 0
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 14.7 | 272.3% |
| Analysts Target Price | 14.7 | 272.3% |
P/S = 0.9567
P/B = 53.7058
Revenue TTM = 297.2m USD
EBIT TTM = -36.1m USD
EBITDA TTM = -27.6m USD
Long Term Debt = 146.1m USD (from longTermDebt, last quarter)
Short Term Debt = 2.53m USD (from shortTermDebt, last quarter)
Debt = 155.0m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 101.2m USD (from netDebt column, last quarter)
Enterprise Value = 385.5m USD (284.3m + Debt 155.0m - CCE 53.8m)
Interest Coverage Ratio = -1.83 (Ebit TTM -36.1m / Interest Expense TTM 19.7m)
EV/FCF = -7.96x (Enterprise Value 385.5m / FCF TTM -48.5m)
FCF Yield = -12.57% (FCF TTM -48.5m / Enterprise Value 385.5m)
FCF Margin = -16.30% (FCF TTM -48.5m / Revenue TTM 297.2m)
Net Margin = -17.38% (Net Income TTM -51.6m / Revenue TTM 297.2m)
Gross Margin = 64.86% ((Revenue TTM 297.2m - Cost of Revenue TTM 104.4m) / Revenue TTM)
Gross Margin QoQ = 60.85% (prev 66.47%)
Tobins Q-Ratio = 1.71 (Enterprise Value 385.5m / Total Assets 225.9m)
Interest Expense / Debt = 2.57% (Interest Expense 3.98m / Debt 155.0m)
Taxrate = 21.0% (US default 21%)
NOPAT = -28.5m (EBIT -36.1m * (1 - 21.00%)) [loss with tax shield]
Current Ratio = 1.90 (Total Current Assets 142.9m / Total Current Liabilities 75.3m)
Debt / Equity = -6.71 (negative equity) (Debt 155.0m / totalStockholderEquity, last quarter -23.1m)
Debt / EBITDA = -3.66 (negative EBITDA) (Net Debt 101.2m / EBITDA -27.6m)
Debt / FCF = -2.09 (negative FCF - burning cash) (Net Debt 101.2m / FCF TTM -48.5m)
Total Stockholder Equity = -19.3m (last 4 quarters mean from totalStockholderEquity)
RoA = -22.53% (Net Income -51.6m / Total Assets 225.9m)
RoE = 267.8% (negative equity) (Net Income TTM -51.6m / Total Stockholder Equity -19.3m)
RoCE = -28.43% (EBIT -36.1m / Capital Employed (Equity -19.3m + L.T.Debt 146.1m))
RoIC = -23.64% (negative operating profit) (NOPAT -28.5m / Invested Capital 120.5m)
WACC = 6.38% (E(284.3m)/V(439.3m) * Re(8.75%) + D(155.0m)/V(439.3m) * Rd(2.57%) * (1-Tc(0.21)))
Discount Rate = 8.75% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 6.12%
[DCF] Fair Price = unknown (Cash Flow -48.5m)
EPS Correlation: 47.52 | EPS CAGR: 119.5% | SUE: 1.98 | # QB: 1
Revenue Correlation: 94.97 | Revenue CAGR: 29.85% | SUE: 0.15 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.05 | Chg7d=-0.047 | Chg30d=-0.077 | Revisions Net=+0 | Analysts=3
EPS current Year (2026-12-31): EPS=-0.12 | Chg7d=+0.000 | Chg30d=-0.050 | Revisions Net=-2 | Growth EPS=+72.7% | Growth Revenue=+11.1%
EPS next Year (2027-12-31): EPS=0.24 | Chg7d=+0.000 | Chg30d=-0.148 | Revisions Net=-2 | Growth EPS=+300.0% | Growth Revenue=+17.6%
[Analyst] Revisions Ratio: -0.50 (1 Up / 3 Down within 30d for Current Year)