olivlawolivlaw

olivLaw · US equity research

Ulta Beauty, Inc. ULTA

Retail-Retail Stores, NEC · SIC 5990 · Vertical: Retail-Retail Stores, NEC (SIC 5990)

660.70USD+4.07% · 1 dayClose 04 Nov 2026

Ulta Beauty is the largest specialty beauty retailer in the United States, offering cosmetics, fragrance, skin care, hair care, wellness products and salon services across stores and digital channels. Net sales reached 12.4 billion USD in fiscal 2025 and the company raised its fiscal 2026 outlook after a strong second quarter, making its trajectory relevant to investors and customers alike.

At the close of 04 Nov 2026, Ulta Beauty, Inc. (ULTA) stock was 660.70 USD (+4.07% on the day), with market capitalisation 28.2 bn USD, P/E 24.1 on diluted EPS of 27.44 USD over the last 12 months, dividend yield 0.00%, beta 0.82, 52-week range 450.75–706.82 USD. Latest reported quarter (Q2 2027): revenue of 3.0 bn USD (+8.9% YoY), net income of 282.0 m USD (+8.1% YoY), diluted EPS 6.55 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
28.2 bn USD
shares as of 24 Aug 2026
P/E (TTM)
24.1
Diluted EPS TTM 27.44 · TTM to 01 Aug 2026
E/P (TTM)
4.15%
TTM to 01 Aug 2026
Dividend yield
0.00%
DPS 12m 0.00
Beta (2y)
0.82
Volatility (1y) 36%
52-week range
450.75706.82

Price history

Loading chart…

Technical reading

RSI (14)
71.8
overbought (≥ 70)
Bollinger (20, 2)
556.41 – 666.58
in the upper half of the band · %B 0.95 · band width 18.0%
SMA 50 / 200
571.56 / 552.54
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
23.69 / 21.32
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+21.7%−1.1%+22.8 pp—
3 months+22.5%−0.5%+22.9 pp—
6 months+23.5%+4.4%+19.1 pp—
Year to date+9.2%+12.3%−3.1 pp—
1 year+27.9%+13.5%+14.3 pp−26.6%
3 years+71.2%+76.4%−5.2 pp−49.3%
5 years+68.6%+63.7%+4.9 pp—
Max drawdown (1y)
−36.2%
17 Feb 2026 → 17 Jun 2026
Max drawdown (5y)
−44.6%
13 Mar 2024 → 13 Mar 2025
Compound annual growth (5y)
+11.0%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2027 · 01 Aug 2026

Revenue
3.0 bn USD
+8.9% YoY
Net income
282.0 m USD
+8.1% YoY
Diluted EPS
6.55
+13.3% YoY
net / operating
9.3% / 12.5%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '25Q4 '25Q1 '26Q2 '26Q3 '26Q4 '26Q1 '27Q2 '27
Revenue2.5 bn3.5 bn2.8 bn2.8 bn2.9 bn3.9 bn3.2 bn3.0 bn
Cost of revenue1.5 bn2.2 bn1.7 bn1.7 bn1.7 bn2.4 bn1.9 bn1.8 bn
Gross profit1.0 bn1.3 bn1.1 bn1.1 bn1.2 bn1.5 bn1.3 bn1.2 bn
SG&A682.3 m815.6 m710.6 m741.7 m840.9 m1.0 bn814.7 m802.8 m
Operating income318.5 m516.3 m401.8 m344.9 m309.4 m476.9 m448.3 m379.6 m
Depreciation & amortisation67.0 m70.0 m72.0 m71.2 m75.8 m81.8 m81.4 m81.3 m
Pre-tax income320.2 m518.3 m405.3 m346.3 m305.3 m474.3 m448.9 m376.0 m
Income tax78.0 m125.0 m99.6 m84.8 m73.4 m116.0 m106.9 m91.9 m
Net income242.2 m393.3 m305.1 m260.9 m230.9 m356.7 m340.5 m282.0 m
Diluted EPS5.148.46 ≈6.705.785.148.01 ≈7.746.55
Operating cash flow-56.8 m ≈1.0 bn220.0 m96.5 m ≈5.6 m ≈1.2 bn261.9 m119.7 m ≈
Capex114.2 m ≈73.9 m79.0 m77.0 m ≈87.3 m ≈191.6 m58.3 m81.3 m ≈
Share repurchases263.6 m ≈237.9 m369.8 m109.5 m ≈224.7 m ≈197.4 m545.3 m247.9 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 51 percentile of its own 43-quarter history (min 13.7, median 23.5, max 90.2; quarters with earnings only).

Fiscal years

Fiscal year20192020202120222023202420252026
Revenue6.7 bn7.4 bn6.2 bn8.6 bn10.2 bn11.2 bn11.3 bn12.4 bn
Revenue YoY+14.1%+10.1%−16.8%+40.3%+18.3%+9.8%+0.8%+9.7%
Net income658.6 m705.9 m175.8 m985.8 m1.2 bn1.3 bn1.2 bn1.2 bn
Net income YoY+18.6%+7.2%−75.1%+460.7%+26.0%+3.9%−7.0%−4.0%
Diluted EPS10.9412.153.1117.9824.0126.0325.3425.64
Diluted EPS YoY+22.1%+11.1%−74.4%+478.1%+33.5%+8.4%−2.7%+1.2%
net %9.8%9.5%2.9%11.4%12.2%11.5%10.6%9.3%
Free cash flow636.7 m802.8 m658.5 m887.1 m1.2 bn1.0 bn964.1 m1.1 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2026 · 31 Jan 2026

Cash
424.2 m USD
Financial debt
62.3 m USD
Net debt
-362.0 m USD
Equity
2.8 bn USD
Total assets
7.0 bn USD
Debt / equity
0.02x
Current ratio
1.41x
ROE
43.6%
ROA
17.7%
FCF margin
8.6%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2024
11.2 bn
2025
11.3 bn
2026
12.4 bn

SEC (XBRL)· 26 Mar 2026verified

Cost of revenue
2024
6.8 bn
2025
6.9 bn
2026
7.5 bn

SEC (XBRL)· 26 Mar 2026verified

Gross profit
2024
4.4 bn
2025
4.4 bn
2026
4.8 bn

SEC (XBRL)· 26 Mar 2026verified

SG&A
2024
2.7 bn
2025
2.8 bn
2026
3.3 bn

SEC (XBRL)· 26 Mar 2026verified

Operating income
2024
1.7 bn
2025
1.6 bn
2026
1.5 bn

SEC (XBRL)· 26 Mar 2026verified

Depreciation & amortisation
2024
243.8 m
2025
267.0 m
2026
300.8 m

SEC (XBRL)· 26 Mar 2026verified

EBITDA
2024
1.9 bn ≈
2025
1.8 bn ≈
2026
1.8 bn ≈

SEC (XBRL)· 26 Mar 2026derived

Pre-tax income
2024
1.7 bn
2025
1.6 bn
2026
1.5 bn

SEC (XBRL)· 26 Mar 2026verified

Income tax
2024
404.6 m
2025
378.9 m
2026
373.9 m

SEC (XBRL)· 26 Mar 2026verified

Net income
2024
1.3 bn
2025
1.2 bn
2026
1.2 bn

SEC (XBRL)· 26 Mar 2026verified

Diluted EPS
2024
26.03
2025
25.34
2026
25.64

SEC (XBRL)· 26 Mar 2026verified

Weighted average diluted shares
2024
49.6 m
2025
47.4 m
2026
45.0 m

SEC (XBRL)· 26 Mar 2026verified

Balance sheet · USD

Cash
2024
766.6 m
2025
703.2 m
2026
424.2 m

SEC (XBRL)· 26 Mar 2026verified

Receivables
2024
207.9 m
2025
223.3 m
2026
296.2 m

SEC (XBRL)· 26 Mar 2026verified

Current assets
2024
2.8 bn
2025
3.0 bn
2026
3.1 bn

SEC (XBRL)· 26 Mar 2026verified

Property, plant & equipment, net
2024
1.2 bn
2025
1.2 bn
2026
1.4 bn

SEC (XBRL)· 26 Mar 2026verified

Goodwill
2024
10.9 m
2025
10.9 m
2026
226.4 m

SEC (XBRL)· 26 Mar 2026verified

Intangibles (excl. goodwill)
2024
510.0 k
2025
204.0 k
2026
—

SEC (XBRL)· 27 Mar 2025verified

Total assets
2024
5.7 bn
2025
6.0 bn
2026
7.0 bn

SEC (XBRL)· 26 Mar 2026verified

Accounts payable
2024
544.0 m
2025
563.8 m
2026
685.9 m

SEC (XBRL)· 26 Mar 2026verified

Short-term debt
2024
—
2025
—
2026
62.3 m

SEC (XBRL)· 26 Mar 2026verified

Current liabilities
2024
1.7 bn
2025
1.8 bn
2026
2.2 bn

SEC (XBRL)· 26 Mar 2026verified

Total liabilities
2024
3.4 bn
2025
3.5 bn
2026
4.2 bn

SEC (XBRL)· 26 Mar 2026verified

Equity
2024
2.3 bn †
2025
2.5 bn †
2026
2.8 bn †

SEC (XBRL)· 26 Mar 2026verified

Cash flow · USD

Operating cash flow
2024
1.5 bn
2025
1.3 bn
2026
1.5 bn

SEC (XBRL)· 26 Mar 2026verified

Capex
2024
435.3 m
2025
374.5 m
2026
434.8 m

SEC (XBRL)· 26 Mar 2026verified

Free cash flow
2024
1.0 bn ≈
2025
964.1 m ≈
2026
1.1 bn ≈

SEC (XBRL)· 26 Mar 2026derived

Investing cash flow
2024
-441.4 m
2025
-383.1 m
2026
-931.3 m

SEC (XBRL)· 26 Mar 2026verified

Financing cash flow
2024
-1.0 bn
2025
-1.0 bn
2026
-850.7 m

SEC (XBRL)· 26 Mar 2026verified

Share repurchases
2024
995.7 m
2025
1.0 bn
2026
901.4 m

SEC (XBRL)· 26 Mar 2026verified

Computed indicators

Growth

Revenue growth (YoY)
9.7%
computed by olivLawFY 2026
Revenue CAGR 3Y
6.7%
computed by olivLawFY 2023 → FY 2026
Revenue CAGR 5Y
15.0%
computed by olivLawFY 2021 → FY 2026
EBIT growth (YoY)
-2.0%
computed by olivLawFY 2026
Net income growth (YoY)
-4.0%
computed by olivLawFY 2026
Net income CAGR 3Y
-2.4%
computed by olivLawFY 2023 → FY 2026
Net income CAGR 5Y
45.7%
computed by olivLawFY 2021 → FY 2026
EPS growth (YoY)
1.2%
computed by olivLawFY 2026
EPS CAGR 3Y
2.2%
computed by olivLawFY 2023 → FY 2026
EPS CAGR 5Y
52.5%
computed by olivLawFY 2021 → FY 2026
FCF growth (YoY)
10.8%
computed by olivLawFY 2026

Profitability

Gross margin
39.3%
computed by olivLawTTM to 01 Aug 2026
EBITDA margin
14.9%
computed by olivLawTTM to 01 Aug 2026
EBIT margin
12.5%
computed by olivLawTTM to 01 Aug 2026
Net margin
9.3%
computed by olivLawTTM to 01 Aug 2026
FCF margin
8.9%
computed by olivLawTTM to 01 Aug 2026

Returns

ROE
46.1%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROA
17.8%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROIC
44.7%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROCE
34.5%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
181.1 m USD
computed by olivLawbalance sheet at 01 Aug 2026
Net debt / EBITDA
0.1x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Debt / equity
0.1x
computed by olivLawbalance sheet at 01 Aug 2026
Interest coverage
unavailable
the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used

Liquidity

Current ratio
1.3x
computed by olivLawbalance sheet at 01 Aug 2026
Quick ratio
unavailable
input data missing
Cash ratio
0.1x
computed by olivLawbalance sheet at 01 Aug 2026

Cash

Operating cash flow
1.6 bn USD
computed by olivLawTTM to 01 Aug 2026
Capital expenditure
418.4 m USD
computed by olivLawTTM to 01 Aug 2026
Free cash flow
1.1 bn USD
computed by olivLawTTM to 01 Aug 2026
FCF conversion
95.0%
computed by olivLawTTM to 01 Aug 2026
Cash conversion
81.0%
computed by olivLawTTM to 01 Aug 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
31 days
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
28.2 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
Enterprise value
28.4 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
Market cap / net income TTM
23.3x
computed by olivLawTTM to 01 Aug 2026
P/E (TTM)
24.1x
computed by olivLawTTM to 01 Aug 2026
Earnings yield
4.2%
computed by olivLawTTM to 01 Aug 2026
P/B
10.7x
computed by olivLawbalance sheet at 01 Aug 2026
P/S
2.2x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
EV/EBITDA
14.7x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
EV/EBIT
17.6x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
EV/Sales
2.2x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
P/FCF
24.6x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
FCF yield
4.1%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Dividend yield
0.0%
computed by olivLawTTM to 01 Aug 2026
Shareholder yield (distributions)
4.3%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 56 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

660.70 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 28.2 bn USD

Key indicators

Market capitalisation
28.2 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
P/E (TTM)
24.1x
computed by olivLawTTM to 01 Aug 2026
P/B
10.7x
computed by olivLawbalance sheet at 01 Aug 2026
EV/EBITDA
14.7x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROE
46.1%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Net margin
9.3%
computed by olivLawTTM to 01 Aug 2026
Revenue growth (YoY)
9.7%
computed by olivLawFY 2026
Dividend yield
0.0%
computed by olivLawTTM to 01 Aug 2026

Coverage and freshness

30/37 reporting lines present
Latest full fiscal year: 2026
Latest reported period: 01 Aug 2026
Latest balance sheet date: 01 Aug 2026
Share count (cover of the latest filing), as of: 24 Aug 2026
Source: SEC (XBRL)published 27 Aug 2026
verified 2435derived 126

Score by group

  • Balance sheet64
  • Valuation31
  • Quality95
  • Growth35
  • Returns61

Estimated value range

Low
188.87
USD per share
Mid
445.97
USD per share
High
900.04
USD per share
Price: 660.70 USD
The price is within the range
Potential to the central value: -32.5% (value / price − 1)
Margin of safety: -48.1% (1 − price / value)
Agreement between methods: low · 2 methods used · 1 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 143.32 – 1,110.80 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used
  • Peers: EV/EBITDA234.43 – 1,110.80 (Mid 669.94)
    4 companies used · median multiple 14.9x · quartiles 5.3x – 24.6x
    SBH, SGU, TITN, TKLF
  • Peers: P/E143.32 – 689.28 (Mid 222.01)
    6 companies used · median multiple 8.1x · quartiles 5.2x – 25.1x
    BBWI, JD, RENT, SBH, SGU, WOOF
  • Dividend discount (DDM)unavailable · the base of the ratio is not positive
Multiple comparisons use the SIC vertical: Retail-Retail Stores, NEC (SIC 5990)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 56/100

FactorValueScoreWeight used
ROIC · Quality44.7%100 (vs peers)12%
Net margin · Quality9.3%89 (vs peers)7%
FCF conversion · Quality95.0%93 (on a fixed band)7%
Revenue CAGR 3Y · Growth6.7%56 (on a fixed band)9%
EPS CAGR 3Y · Growth2.2%15 (on a fixed band)9%
Net debt / EBITDA · Balance sheet0.1x71 (vs peers)12%
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet1.3x45 (on a fixed band)5%
P/E (TTM) · Valuation24.1x43 (vs peers)12%
EV/EBITDA · Valuation14.7x3 (on a fixed band)12%
FCF yield · Valuation4.1%51 (on a fixed band)9%
Shareholder yield (distributions) · Returns4.3%61 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet64/100 · 2/3 factors with a value
  • Growth35/100 · 2/2 factors with a value
  • Quality95/100 · 3/3 factors with a value
  • Returns· partial61/100 · 1/2 factors with a value
  • Valuation31/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

ULTA BEAUTY, INC. (ULTA). Latest full fiscal year: 2026; data up to 2026-08-01.

Figures computed from the financial statements: revenue 12.4 bn USD in 2026; YoY growth 9.7%; net margin 9.3%; ROE 46.1%; net debt/EBITDA 0.1x.

The estimated value range is 188.87–900.04 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 445.97 USD, the price of 660.70 USD leaves a potential of -32.5% (value / price − 1) and a margin of safety of -48.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 56/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 44.7%
  • Net margin: 9.3%
  • FCF conversion: 95.0%
  • Net debt / EBITDA: 0.1x

What contradicts it

  • EPS CAGR 3Y: 2.2%
  • EV/EBITDA: 14.7x
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): Interest coverage, Payout ratio (FCF).

Versus the vertical median

Retail-Retail Stores, NEC (SIC 5990) · same industry (4-digit SIC) · compared with 18 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
24.1x
vertical median 10.0x
above median (+139.8%)
EV/EBITDA
14.7x
vertical median 14.9x
at median
P/S
2.2x
vertical median 0.2x
above median (+866.4%)
P/B
10.7x
vertical median 1.1x
above median (+838.3%)
ROE
46.1%
vertical median -5.5%
above median
Net margin
9.3%
vertical median -1.8%
above median
EBIT margin
12.5%
vertical median -4.8%
above median
Revenue YoY
9.7%
vertical median -0.3%
above median
Net debt/EBITDA
0.1x
vertical median 1.6x
below median (−94.0%)
Dividend yield
0.0%
vertical median 4.8%
below median (−100.0%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
ULTAUlta Beauty, Inc.28.2 bn24.146.1%9.3%+9.7%+28% / +71%
BBWIBath & Body Works, Inc.4.7 bn6.1—10.8%−0.2%+35% / −28%
SBHSally Beauty Holdings, Inc.1.8 bn10.023.5%5.2%−0.4%+21% / +99%
YJYunji Inc.1.3 bn—-13.5%-42.0%−20.8%−27% / −62%
TITNTitan Machinery Inc.530.0 m—-9.7%-2.5%−10.2%+22% / −1%
SGUStar Group, L.P.429.8 m4.9—4.6%+1.0%+9% / +2%
NAASNaaS Technology Inc.223.8 m——-454.5%−38.9%−44% / −100%
NEGGNewegg Commerce, Inc.207.4 m—-3.7%-0.3%+16.9%−87% / −61%
RENTRent the Runway, Inc.83.1 m0.2—11.8%+7.7%−49% / −77%
BARKBark, Inc.75.2 m—-36.7%-8.4%−18.5%−42% / −49%
TKLFTokyo Lifestyle Co., Ltd.58.0 m68.51.7%0.2%+77.6%−48% / −82%
BQBoqii Holding Limited10.5 m—-2.8%-1.2%−5.7%−79% / −98%
INHDInno Holdings Inc.8.7 m—-7.2%-72.7%+221.4%−97% / unavailable
RCTRedCloud Holdings plc2.3 m——-95.3%+4.3%−98% / unavailable
LESLLeslie’s, Inc.955.3 k——-21.2%−6.6%unavailable / unavailable
WOOFPetco Health & Wellness Company, Inc.—31.12.6%0.5%−2.5%−2% / +4%
FLWS1 800 Flowers Com Inc——-65.4%-9.0%−10.8%−17% / −68%
HITIHigh Tide Inc.——-44.0%-8.5%+13.7%+8% / +85%
JDJD.com, Inc.—30.110.2%1.8%+17.9%−7% / +1%

1- and 3-year price returns: for ULTA from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
411.53
Total return -38% · Per year -38%
726.81
Total return 10% · Per year 10%
1,093.76
Total return 66% · Per year 66%
3 years
417.06
Total return -37% · Per year -14%
827.10
Total return 25% · Per year 8%
1,364.09
Total return 106% · Per year 27%
5 years
422.67
Total return -36% · Per year -9%
941.22
Total return 42% · Per year 7%
1,701.24
Total return 157% · Per year 21%
What moves the 3-year price the most
  • Exit P/E± 206.77
  • Net margin± 144.74
  • Annual revenue growth± 116.39
  • Annual dilution± 12.16

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Ulta Beauty is the largest specialty beauty retailer in the United States, offering cosmetics, fragrance, skin care, hair care, wellness products and salon services across stores and digital channels 1. Net sales reached 12.4 billion USD in fiscal 2025 and the company raised its fiscal 2026 outlook after a strong second quarter, making its trajectory relevant to investors and customers alike 13.

SWOT

Strengths

  • The company is the largest specialty beauty retailer in the U.S., with an extensive store network and a loyalty program that covers most sales 1.
  • Its differentiated assortment of established and emerging brands, and its ability to offer exclusive products, are advantages that are hard to replicate quickly 1.
  • Recent quarterly results show growth in sales, operating income and earnings per share, suggesting disciplined execution 3.

Weaknesses

  • Operating margins have narrowed in recent years as spending on people, stores and corporate structure has risen, keeping pressure on profitability 1.
  • A relatively small number of brand partners account for a large share of sales, creating vulnerability if those relationships deteriorate 1.
  • International activity is still early, and integrating Space NK could dilute margins because its business mix differs 3.

Opportunities

  • Expansion in wellness and in international markets could add growth if the new lines are well received 1.
  • The UB Marketplace and the UB Media advertising network could generate revenue with limited inventory risk 1.
  • The U.S. market remains large and growing, and the potential to expand the store base could support long-term growth 1.

Threats

  • Inflation, tariffs and economic uncertainty could reduce discretionary consumer spending 1.
  • Larger competitors with greater financial and marketing resources could gain share through aggressive pricing 1.
  • Geopolitical events and climate-related disruptions could interrupt supply chains and close stores temporarily 1.

Risks

  • Discretionary spendinghigh

    A fall in consumer confidence or a recession could reduce demand for beauty products and premium salon services 1.

  • Intense competitionhigh

    The market is dominated by larger competitors, which could lead to lost share if prices are cut aggressively 1.

  • Inventory managementmedium

    Excess stock could force markdowns and lower profitability, while insufficient stock could cost sales 1.

  • Dependence on brand partnersmedium

    A deterioration in relations with major brands, or a change in their distribution model, could limit the assortment 1.

  • External events and climatelow

    Pandemics, natural disasters and conflicts could temporarily close stores and disrupt supply 1.

Investment thesis

What would need to be true (bull case)

  • If recent quarterly results hold and sales growth is sustained through the loyalty program and omnichannel model, the company could keep improving profitability 13.
  • Expansion into wellness and international markets could add growth if new products and partnerships are well received 1.
  • The raised fiscal 2026 outlook could reflect confidence in the strategy if macroeconomic pressures do not intensify 3.

What would break the thesis

  • If inflation and tariffs keep rising, consumers could cut discretionary spending and margins could come under pressure 1.
  • Larger competitors could adopt more aggressive pricing, which could slow the company's market share gains 1.
  • Integrating Space NK and investing in new stores could weigh on margins if sales do not grow fast enough 13.

What to watch

  • Quarterly results and comparable sales trendQ3 2026
  • Delivery against the raised fiscal 2026 outlook2026
  • Gross margin trend after the Space NK integrationQ3 2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

The business model rests on a differentiated assortment, an omnichannel footprint combining stores and digital platforms, a best-in-class loyalty program and warm guest experiences 1. The Ulta Beauty Rewards program gives the company data to personalize offers and to support UB Media, a retail media network for brand partners 1. The current Ulta Beauty Unleashed strategy has three priorities: drive core business growth, scale new businesses and align the foundation 1.

Recent results show growth in net sales and operating income, and the company increased its fiscal 2026 share repurchase plan 3. Dependence on discretionary spending and inflationary pressures remain factors that could influence future performance 1.

Segments

Space NK and international operations

Space NK, acquired in 2025, operates in the U.K. and Ireland and contributed to net sales growth alongside the Mexico joint venture and the Middle East franchise, which earn royalties 13. International activity remains small compared with U.S. operations 1.

Market context

The U.S. beauty products and salon services market was estimated at about 126 billion USD in 2025, and the company estimates around 140 million beauty enthusiasts in the country 1. The company says the market expanded in 2025 and the first half of 2026, supported by sustained consumer engagement with beauty 2.

Growth is supported by the convergence of beauty and wellness and by social media influence, which widens the pool of potential customers 1. A retailer that captures trends quickly could take a share of this growth if it keeps its assortment advantage 1.

Trends

  • Omnichannel shopping behaviourtailwind

    Guests who shop both in store and online historically spend more than three times as much as store-only guests, and the company invests in digital to grow this group 1. This pattern could support margins if the share of omnichannel guests rises 1.

  • Inflation and macroeconomic pressureheadwind

    The company warns that persistent inflation, transport costs and tariffs can raise costs and weigh on discretionary consumer spending 1. If these pressures persist, they could affect sales growth and profitability 1.

  • Expansion into wellnessmixed

    Wellness products such as supplements, intimate care and rest and reset products are becoming a larger part of the offer 1. Expansion in this area could add new revenue, although the required investment could weigh on costs 1.

  • Share repurchases and capital structuremixed

    The company increased its fiscal 2026 repurchase plan and expects to use the remaining authorization by the end of the year 3. Short-term funding for working capital and buybacks could raise the cost of debt if interest rates stay elevated 13.

Competitive position

The beauty products market is highly competitive with few barriers to entry, and the company faces mass merchandisers, specialty retailers, online platforms, department stores and drug stores 1. In salon services it competes with high-end and discount salon chains and locally owned salons 1.

Many competitors are larger and have greater financial and marketing resources, which could let them adapt faster or adopt more aggressive pricing 1. The company differentiates through its assortment, omnichannel experience and loyalty program 1.

  • Sephora

    A specialty retailer of cosmetics and fragrance that competes directly in prestige categories, as noted in the wider sector context rather than the core filings.

  • Mass merchandisers and drug stores

    Numerous retailers selling mass beauty products, particularly through general merchandise stores and pharmacies, named as a core competitive group in the annual report.

  • Online platforms and marketplaces

    National retailers' e-commerce operations, pure-play online retailers and social media marketplaces could gain share through convenience.

  • Salon chains and local salons

    In salon services the company faces high-end and discount chains as well as independent local salons.

News & filings

In the press

SEC filings

  • Quarterly report27 Aug 2026
  • Current report27 Aug 2026
    Results of operations · Financial statements and exhibits
  • Current report17 Aug 2026
    Departure or appointment of officers · Other events · Financial statements and exhibits
  • Current report14 Jul 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Current report09 Jun 2026
    Departure or appointment of officers · Amendments to articles or bylaws · Shareholder vote · Financial statements and exhibits
  • Quarterly report02 Jun 2026
  • Current report02 Jun 2026
    Results of operations · Financial statements and exhibits
  • Proxy statement22 Apr 2026
  • Annual report26 Mar 2026
  • Current report12 Mar 2026
    Results of operations · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2026-01-31 · SEC / Ulta Beauty, Inc. · 26 Mar 2026
  2. [2] Form 10-Q, quarter ended 2026-08-01 · SEC / Ulta Beauty, Inc. · 27 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Ulta Beauty, Inc. · 27 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.