|
End-of-day quote
Thailand S.E.
2026-08-18
|
5-day change | 1st Jan Change | ||
| 0.9400 THB | -1.05% |
|
-2.08% | -16.81% |
| 11:12am | Ulta Beauty to Meet Second Quarter Street Views, Maintain Full-Year Forecasts, Oppenheimer Says | MT |
| 08-17 | Estee Lauder Seen Continuing Recovery Amid Volatile Environment, RBC Says | MT |
Company Valuation: Estee Lauder
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 115,308 | 91,006 | 70,189 | 38,151 | 29,068 | 30,514 | - | - |
| Change | - | -21.08% | -22.87% | -45.64% | -23.81% | 4.97% | - | - |
| Enterprise Value (EV) 1 | 115,919 | 92,461 | 74,274 | 42,527 | 33,464 | 36,173 | 35,780 | 35,095 |
| Change | - | -20.24% | -19.67% | -42.74% | -21.31% | 8.1% | -1.09% | -1.91% |
| P/E | 40.8x | 38.9x | 70.4x | 98.5x | -25.7x | 81.6x | 28.1x | 22.5x |
| PBR | 19.2x | 16.6x | 12.7x | 7.22x | 7.53x | 7.8x | 6.9x | 6.12x |
| PEG | - | -2.4x | -1.2x | -1.6x | 0x | -1x | 0x | 0.9x |
| Capitalization / Revenue | 7.11x | 5.13x | 4.4x | 2.44x | 2.03x | 2.04x | 1.96x | 1.88x |
| EV / Revenue | 7.14x | 5.21x | 4.66x | 2.72x | 2.34x | 2.42x | 2.3x | 2.17x |
| EV / EBITDA | 31.1x | 21.9x | 28.9x | 17.6x | 16.9x | 14.6x | 12.6x | 11.1x |
| EV / EBIT | 37.7x | 26.4x | 40.7x | 26.8x | 29.2x | 22x | 17.9x | 15.2x |
| EV / FCF | 38.7x | 46.2x | 102x | 29.5x | 49.9x | 45.3x | 27.8x | 22.2x |
| FCF Yield | 2.58% | 2.16% | 0.98% | 3.39% | 2% | 2.21% | 3.6% | 4.5% |
| Dividend per Share 2 | 2.07 | 2.33 | 2.58 | 2.64 | 1.71 | 1.406 | 1.537 | 1.782 |
| Rate of return | 0.65% | 0.91% | 1.31% | 2.48% | 2.12% | 1.67% | 1.82% | 2.11% |
| EPS 2 | 7.79 | 6.55 | 2.79 | 1.08 | -3.15 | 1.034 | 3 | 3.755 |
| Distribution rate | 26.6% | 35.6% | 92.5% | 244% | -54.3% | 136% | 51.2% | 47.5% |
| Net sales 1 | 16,229 | 17,741 | 15,937 | 15,609 | 14,323 | 14,958 | 15,540 | 16,189 |
| EBITDA 1 | 3,723 | 4,227 | 2,567 | 2,413 | 1,975 | 2,484 | 2,837 | 3,161 |
| EBIT 1 | 3,072 | 3,500 | 1,823 | 1,588 | 1,146 | 1,642 | 1,997 | 2,301 |
| Net income 1 | 2,870 | 2,390 | 1,006 | 390 | -1,133 | 372.7 | 1,085 | 1,357 |
| Net Debt 1 | 611 | 1,455 | 4,085 | 4,376 | 4,396 | 5,659 | 5,266 | 4,581 |
| Reference price 2 | 318.08 | 254.67 | 196.38 | 106.40 | 80.80 | 84.34 | 84.34 | 84.34 |
| Nbr of stocks (in thousands) | 362,512 | 357,347 | 357,413 | 358,564 | 359,752 | 361,795 | - | - |
| Announcement Date | 8/19/21 | 8/18/22 | 8/18/23 | 8/19/24 | 8/20/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.82x | 4.02x | 14.67x | 3.08% | 333B | |
| 17.63x | 2.66x | 11.75x | 3.62% | 132B | |
| 24.53x | 3.67x | 15.44x | 2.35% | 71.91B | |
| 42.62x | 6.87x | 29.8x | 2.16% | 50.5B | |
| 19.76x | 2.77x | 11.58x | 4.5% | 36.09B | |
| 81.57x | 2.42x | 14.56x | 1.67% | 30.51B | |
| 22.86x | 1.67x | 10.71x | 2.24% | 19.83B | |
| 20.1x | 1.28x | 8.35x | 1.31% | 19.26B | |
| 15.49x | 1.5x | 8.56x | 3.41% | 19.16B | |
| Average | 29.49x | 2.98x | 13.94x | 2.71% | 79.07B | |
| Weighted average by Cap. | 24.60x | 3.60x | 14.67x | 2.99% |
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
- ESTEE80 Stock
- Valuation Estee Lauder
Select your edition
All financial news and data tailored to specific country editions
