Valuation Estee Lauder

Stocks

Market Closed - NYSE 16:00:03 2026-10-21 EDT			5-day change	1st Jan Change
103.66 ^USD	-2.32%		+2.04%	-1.01%

10-20	Luxury has lost some of its luster, analysts are becoming selective
10-19	The Estée Lauder Companies Inc. Announces Appointment of Krista Lee Berger as Senior Vice President, Global Marketing, Clinique	CI

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	37,504	-	-
Change	-	-22.87%	-45.64%	-23.81%	-1.73%	31.3%	-	-
Enterprise Value (EV) ¹	92,461	74,274	42,527	33,464	32,372	41,997	41,233	40,391
Change	-	-19.67%	-42.74%	-21.31%	-3.26%	29.73%	-1.82%	-2.04%
P/E	38.9x	70.4x	98.5x	-25.7x	158x	35.5x	26.9x	23.6x
PBR	16.6x	12.7x	7.22x	7.53x	7.53x	8.74x	7.68x	6.85x
PEG	-	-1.2x	-1.6x	0x	-1x	0x	0.8x	1.7x
Capitalization / Revenue	5.13x	4.4x	2.44x	2.03x	1.9x	2.38x	2.29x	2.18x
EV / Revenue	5.21x	4.66x	2.72x	2.34x	2.15x	2.67x	2.51x	2.35x
EV / EBITDA	21.9x	28.9x	17.6x	16.9x	13x	14.8x	12.9x	11.6x
EV / EBIT	26.4x	40.7x	26.8x	29.2x	19.2x	20.3x	17.3x	15.3x
EV / FCF	46.2x	102x	29.5x	49.9x	24.6x	49.6x	25.1x	23x
FCF Yield	2.16%	0.98%	3.39%	2%	4.07%	2.02%	3.98%	4.35%
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%	1.49%	1.59%	1.77%
EPS ²	6.55	2.79	1.08	-3.15	0.5	2.917	3.852	4.4
Distribution rate	35.6%	92.5%	244%	-54.3%	280%	53.1%	42.9%	41.7%
Net sales ¹	17,741	15,937	15,609	14,323	15,049	15,735	16,407	17,220
EBITDA ¹	4,227	2,567	2,413	1,975	2,483	2,834	3,200	3,482
EBIT ¹	3,500	1,823	1,588	1,146	1,687	2,072	2,378	2,638
Net income ¹	2,390	1,006	390	-1,133	182	1,069	1,403	1,547
Net Debt ¹	1,455	4,085	4,376	4,396	3,808	4,493	3,729	2,886
Reference price ²	254.67	196.38	106.40	80.80	78.95	103.66	103.66	103.66
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESTEE LAUDER	36.38x	2.73x	15.13x	1.46%	38.39B
PROCTER & GAMBLE COMPANY	23.42x	4.44x	16.27x	2.76%	370B
L'ORÉAL	30.98x	4.75x	19.67x	1.92%	242B
UNILEVER PLC	19.46x	2.89x	12.75x	3.24%	141B
COLGATE-PALMOLIVE COMPANY	26.07x	3.83x	16.11x	2.27%	75.36B
GALDERMA GROUP AG	55.97x	7.97x	30.69x	0.22%	49.47B
HINDUSTAN UNILEVER LIMITED	38.43x	6.19x	26.9x	2.43%	45.96B
KENVUE INC.	20.31x	2.83x	11.8x	4.38%	37.03B
KIMBERLY-CLARK CORPORATION	16.53x	2.47x	11.46x	4.76%	36.03B
KAO CORPORATION	24.51x	1.79x	11.42x	2.06%	21.68B
Average	29.20x	3.99x	17.22x	2.55%	105.68B
Weighted average by Cap.	27.13x	4.26x	17.24x	2.53%