|
Market Closed -
NYSE
16:00:02 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 110.06 USD | +2.24% |
|
+0.76% | +5.10% |
| 11-04 | Coty tops estimates on prestige brands boost amid turnaround | RE |
| 11-04 | Coty forecasts soft second-quarter profit as higher costs clouds turnaround efforts | RE |
Company Valuation: Estee Lauder
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 91,006 | 70,189 | 38,151 | 29,068 | 28,564 | 39,878 | - | - |
| Change | - | -22.87% | -45.64% | -23.81% | -1.73% | 39.61% | - | - |
| Enterprise Value (EV) 1 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 43,625 | 43,230 | 42,285 |
| Change | - | -19.67% | -42.74% | -21.31% | -3.26% | 34.76% | -0.91% | -2.18% |
| P/E | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 36.7x | 27.7x | 24.1x |
| PBR | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 8.52x | 7.47x | 6.53x |
| PEG | - | -1.2x | -1.6x | 0x | -1x | 0x | 0.9x | 1.6x |
| Capitalization / Revenue | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.51x | 2.41x | 2.3x |
| EV / Revenue | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.75x | 2.61x | 2.44x |
| EV / EBITDA | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 14.9x | 13.3x | 12x |
| EV / EBIT | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 20.5x | 17.7x | 15.7x |
| EV / FCF | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 52.1x | 28.6x | 23.9x |
| FCF Yield | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 1.92% | 3.5% | 4.18% |
| Dividend per Share 2 | 2.33 | 2.58 | 2.64 | 1.71 | 1.4 | 1.441 | 1.631 | 1.833 |
| Rate of return | 0.91% | 1.31% | 2.48% | 2.12% | 1.77% | 1.31% | 1.48% | 1.67% |
| EPS 2 | 6.55 | 2.79 | 1.08 | -3.15 | 0.5 | 3 | 3.976 | 4.56 |
| Distribution rate | 35.6% | 92.5% | 244% | -54.3% | 280% | 48% | 41% | 40.2% |
| Net sales 1 | 17,741 | 15,937 | 15,609 | 14,323 | 15,049 | 15,865 | 16,557 | 17,302 |
| EBITDA 1 | 4,227 | 2,567 | 2,413 | 1,975 | 2,483 | 2,936 | 3,240 | 3,536 |
| EBIT 1 | 3,500 | 1,823 | 1,588 | 1,146 | 1,687 | 2,132 | 2,440 | 2,701 |
| Net income 1 | 2,390 | 1,006 | 390 | -1,133 | 182 | 1,106 | 1,452 | 1,594 |
| Net Debt 1 | 1,455 | 4,085 | 4,376 | 4,396 | 3,808 | 3,746 | 3,351 | 2,407 |
| Reference price 2 | 254.67 | 196.38 | 106.40 | 80.80 | 78.95 | 110.06 | 110.06 | 110.06 |
| Nbr of stocks (in thousands) | 357,347 | 357,413 | 358,564 | 359,752 | 361,795 | 362,330 | - | - |
| Announcement Date | 8/18/22 | 8/18/23 | 8/19/24 | 8/20/25 | 8/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.78x | 2.75x | 14.88x | 1.31% | 39.88B | |
| 24.21x | 4.56x | 16.68x | 2.66% | 383B | |
| 34.33x | 5.19x | 21.6x | 1.71% | 267B | |
| 19.26x | 2.91x | 12.85x | 3.26% | 142B | |
| 26.55x | 3.89x | 16.25x | 2.19% | 76.76B | |
| 17.72x | 4.33x | 20.06x | 4.75% | 66.54B | |
| 61.15x | 8.66x | 33.43x | 0.2% | 54.55B | |
| 41.56x | 6.6x | 29.01x | 2.27% | 49.95B | |
| 24.58x | 1.8x | 11.46x | 2.06% | 21.71B | |
| 22.65x | 1.49x | 9.78x | 1.17% | 20.73B | |
| Average | 30.88x | 4.22x | 18.60x | 2.16% | 112.23B | |
| Weighted average by Cap. | 28.76x | 4.56x | 18.61x | 2.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EL Stock
- Valuation Estee Lauder
Select your edition
All financial news and data tailored to specific country editions
