Valuation Estee Lauder Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:36:55 2026-09-11 EDT			5-day change	1st Jan Change
79.16 ^CHF	-0.99%		-3.82%	-6.91%

09-14	Estee Lauder Forms Global Partnership With Profound on AI Brand Discovery	MT
09-14	The Estée Lauder Companies Inc. Announces Partnership with Profound to Expand AI Visibility Across Its Global Brand Portfolio	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	35,536	-	-
Change	-	-22.87%	-45.64%	-23.81%	-1.73%	24.41%	-	-
Enterprise Value (EV) ¹	92,461	74,274	42,527	33,464	32,372	40,905	40,299	39,413
Change	-	-19.67%	-42.74%	-21.31%	-3.26%	26.36%	-1.48%	-2.2%
P/E	38.9x	70.4x	98.5x	-25.7x	158x	33.1x	25.7x	22.4x
PBR	16.6x	12.7x	7.22x	7.53x	7.53x	8.25x	7.3x	6.56x
PEG	-	-1.2x	-1.6x	0x	-1x	0x	0.9x	1.5x
Capitalization / Revenue	5.13x	4.4x	2.44x	2.03x	1.9x	2.26x	2.17x	2.07x
EV / Revenue	5.21x	4.66x	2.72x	2.34x	2.15x	2.61x	2.46x	2.3x
EV / EBITDA	21.9x	28.9x	17.6x	16.9x	13x	14.5x	12.5x	11.4x
EV / EBIT	26.4x	40.7x	26.8x	29.2x	19.2x	19.8x	17x	15x
EV / FCF	46.2x	102x	29.5x	49.9x	24.6x	45.3x	25.3x	22.5x
FCF Yield	2.16%	0.98%	3.39%	2%	4.07%	2.21%	3.96%	4.44%
Dividend per Share ²	2.33	2.58	2.64	1.71	1.4	1.598	1.726	1.943
Rate of return	0.91%	1.31%	2.48%	2.12%	1.77%	1.63%	1.76%	1.98%
EPS ²	6.55	2.79	1.08	-3.15	0.5	2.965	3.815	4.38
Distribution rate	35.6%	92.5%	244%	-54.3%	280%	53.9%	45.2%	44.4%
Net sales ¹	17,741	15,937	15,609	14,323	15,049	15,696	16,374	17,131
EBITDA ¹	4,227	2,567	2,413	1,975	2,483	2,827	3,211	3,471
EBIT ¹	3,500	1,823	1,588	1,146	1,687	2,064	2,369	2,630
Net income ¹	2,390	1,006	390	-1,133	182	1,101	1,394	1,542
Net Debt ¹	1,455	4,085	4,376	4,396	3,808	5,369	4,763	3,877
Reference price ²	254.67	196.38	106.40	80.80	78.95	98.22	98.22	98.22
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.($)
PROCTER & GAMBLE COMPANY	21.47x	4.1x	15x	3.01%	339B
UNILEVER PLC	18.55x	2.75x	12.12x	3.48%	136B
COLGATE-PALMOLIVE COMPANY	23.9x	3.59x	15.07x	2.42%	70.06B
HINDUSTAN UNILEVER LIMITED	40.05x	6.43x	27.9x	2.33%	47.24B
ESTEE LAUDER	33.13x	2.61x	14.47x	1.63%	35.54B
KENVUE INC.	18.87x	2.66x	11.1x	4.71%	34.4B
KAO CORPORATION	22.32x	1.63x	10.4x	2.26%	20.22B
BEIERSDORF	19.71x	1.25x	8.19x	1.33%	18.81B
ESSITY AB	15.49x	1.49x	8.56x	3.43%	18.54B
Average	23.72x	2.94x	13.65x	2.73%	80.06B
Weighted average by Cap.	22.64x	3.59x	14.62x	2.96%