|
Market Closed -
NYSE
16:00:03 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 104.54 USD | -2.47% |
|
+6.62% | -0.17% |
| 10-16 | Goldman Sachs Adjusts Price Target on Estee Lauder to $124 From $116 | MT |
| 10-15 | UBS Adjusts Estee Lauder Price Target to $104 From $106, Maintains Neutral Rating | MT |
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 | 37,822 | - | - |
| Change | - | -22.87% | -45.64% | -23.81% | -1.73% | 32.41% | - | - |
| Enterprise Value (EV) 1 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 42,562 | 41,757 | 40,896 |
| Change | - | -19.67% | -42.74% | -21.31% | -3.26% | 31.48% | -1.89% | -2.06% |
| P/E | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 35.9x | 27.2x | 23.8x |
| PBR | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 8.82x | 7.76x | 6.93x |
| PEG | - | -1.2x | -1.6x | 0x | -1x | 0x | 0.8x | 1.7x |
| Capitalization / Revenue | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.4x | 2.31x | 2.2x |
| EV / Revenue | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.71x | 2.55x | 2.37x |
| EV / EBITDA | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 15x | 13.1x | 11.8x |
| EV / EBIT | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 20.6x | 17.6x | 15.5x |
| EV / FCF | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 50.3x | 25.6x | 23.5x |
| FCF Yield | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 1.99% | 3.91% | 4.26% |
| Dividend per Share 2 | 2.33 | 2.58 | 2.64 | 1.71 | 1.4 | 1.548 | 1.651 | 1.835 |
| Rate of return | 0.91% | 1.31% | 2.48% | 2.12% | 1.77% | 1.48% | 1.58% | 1.76% |
| EPS 2 | 6.55 | 2.79 | 1.08 | -3.15 | 0.5 | 2.908 | 3.848 | 4.384 |
| Distribution rate | 35.6% | 92.5% | 244% | -54.3% | 280% | 53.2% | 42.9% | 41.9% |
| Net sales 1 | 17,741 | 15,937 | 15,609 | 14,323 | 15,049 | 15,731 | 16,407 | 17,225 |
| EBITDA 1 | 4,227 | 2,567 | 2,413 | 1,975 | 2,483 | 2,831 | 3,197 | 3,474 |
| EBIT 1 | 3,500 | 1,823 | 1,588 | 1,146 | 1,687 | 2,069 | 2,376 | 2,633 |
| Net income 1 | 2,390 | 1,006 | 390 | -1,133 | 182 | 1,065 | 1,402 | 1,541 |
| Net Debt 1 | 1,455 | 4,085 | 4,376 | 4,396 | 3,808 | 4,739 | 3,934 | 3,074 |
| Reference price 2 | 254.67 | 196.38 | 106.40 | 80.80 | 78.95 | 104.54 | 104.54 | 104.54 |
| Nbr of stocks (in thousands) | 357,347 | 357,413 | 358,564 | 359,752 | 361,795 | 361,799 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.95x | 2.71x | 15.03x | 1.48% | 37.82B | |
| 23.42x | 4.44x | 16.27x | 2.76% | 370B | |
| 31.25x | 4.79x | 19.77x | 1.91% | 244B | |
| 19.62x | 2.91x | 12.84x | 3.22% | 143B | |
| 25.95x | 3.81x | 16.04x | 2.28% | 75.02B | |
| 56.38x | 7.98x | 30.77x | 0.28% | 49.83B | |
| 39.27x | 6.33x | 27.49x | 2.38% | 46.88B | |
| 19.92x | 2.78x | 11.61x | 4.46% | 36.32B | |
| 15.67x | 2.42x | 11.23x | 4.88% | 35.11B | |
| 24.07x | 1.76x | 11.21x | 2.1% | 21.33B | |
| Average | 29.15x | 3.99x | 17.23x | 2.57% | 105.91B | |
| Weighted average by Cap. | 27.23x | 4.28x | 17.30x | 2.53% |
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
