|
Market Closed -
Börse Stuttgart
15:46:20 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 81.58 EUR | -0.12% |
|
-2.04% | -9.56% |
| 09-15 | Elf Beauty's Rhode Expansion in Sephora Europe Likely to Offer Sale Tailwinds, BofA Says | MT |
| 09-14 | Estee Lauder Forms Global Partnership With Profound on AI Brand Discovery | 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 | 33,803 | - | - |
| Change | - | -22.87% | -45.64% | -23.81% | -1.73% | 18.34% | - | - |
| Enterprise Value (EV) 1 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 39,172 | 38,566 | 37,680 |
| Change | - | -19.67% | -42.74% | -21.31% | -3.26% | 21.01% | -1.55% | -2.3% |
| P/E | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 31.5x | 24.5x | 21.3x |
| PBR | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 7.85x | 6.94x | 6.24x |
| PEG | - | -1.2x | -1.6x | 0x | -1x | 0x | 0.9x | 1.4x |
| Capitalization / Revenue | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.15x | 2.06x | 1.97x |
| EV / Revenue | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.5x | 2.36x | 2.2x |
| EV / EBITDA | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 13.9x | 12x | 10.9x |
| EV / EBIT | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 19x | 16.3x | 14.3x |
| EV / FCF | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 43.3x | 24.2x | 21.6x |
| FCF Yield | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 2.31% | 4.14% | 4.64% |
| 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% | 1.71% | 1.85% | 2.08% |
| 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 | 93.43 | 93.43 | 93.43 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.51x | 4.11x | 15.02x | 3% | 340B | |
| 18.22x | 2.71x | 11.94x | 3.55% | 133B | |
| 23.79x | 3.57x | 15.01x | 2.43% | 69.73B | |
| 40.21x | 6.46x | 28.01x | 2.33% | 47.31B | |
| 18.76x | 2.65x | 11.04x | 4.74% | 34.21B | |
| 31.51x | 2.5x | 13.86x | 1.71% | 33.8B | |
| 22.47x | 1.64x | 10.48x | 2.25% | 20.05B | |
| 19.59x | 1.24x | 8.12x | 1.34% | 18.58B | |
| 15.17x | 1.46x | 8.25x | 3.51% | 17.98B | |
| Average | 23.47x | 2.92x | 13.53x | 2.76% | 79.42B | |
| Weighted average by Cap. | 22.51x | 3.59x | 14.59x | 2.97% |
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
- ELAA Stock
- Valuation Estee Lauder
Select your edition
All financial news and data tailored to specific country editions
