|
Market Closed -
London S.E.
11:30:19 2026-09-22 EDT
|
After hours 12:16:15 | |||
| 98.41 USD | +2.24% |
|
94.50 | -3.97% |
| 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 | 34,505 | - | - |
| Change | - | -22.87% | -45.64% | -23.81% | -1.73% | 20.8% | - | - |
| Enterprise Value (EV) 1 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 39,874 | 39,267 | 38,381 |
| Change | - | -19.67% | -42.74% | -21.31% | -3.26% | 23.17% | -1.52% | -2.26% |
| P/E | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 32.6x | 24.9x | 21.7x |
| PBR | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 8.05x | 7.08x | 6.32x |
| PEG | - | -1.2x | -1.6x | 0x | -1x | 0x | 0.8x | 1.5x |
| Capitalization / Revenue | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.2x | 2.11x | 2.01x |
| EV / Revenue | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.54x | 2.4x | 2.24x |
| EV / EBITDA | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 14.1x | 12.3x | 11.1x |
| EV / EBIT | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 19.3x | 16.6x | 14.6x |
| EV / FCF | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 44.1x | 24.6x | 22x |
| FCF Yield | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 2.27% | 4.06% | 4.55% |
| 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% | 1.68% | 1.81% | 2.04% |
| EPS 2 | 6.55 | 2.79 | 1.08 | -3.15 | 0.5 | 2.922 | 3.827 | 4.391 |
| Distribution rate | 35.6% | 92.5% | 244% | -54.3% | 280% | 54.7% | 45.1% | 44.3% |
| Net sales 1 | 17,741 | 15,937 | 15,609 | 14,323 | 15,049 | 15,695 | 16,374 | 17,136 |
| EBITDA 1 | 4,227 | 2,567 | 2,413 | 1,975 | 2,483 | 2,827 | 3,192 | 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 | 1,078 | 1,399 | 1,553 |
| 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 | 95.37 | 95.37 | 95.37 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.4x | 4.09x | 14.96x | 3.02% | 338B | |
| 18.41x | 2.74x | 12.09x | 3.5% | 134B | |
| 23.2x | 3.49x | 14.67x | 2.49% | 68.01B | |
| 40.24x | 6.46x | 28.03x | 2.33% | 47.33B | |
| 32.17x | 2.54x | 14.1x | 1.68% | 34.5B | |
| 18.55x | 2.62x | 10.94x | 4.79% | 33.82B | |
| 22.55x | 1.64x | 10.5x | 2.24% | 19.83B | |
| 20.61x | 1.33x | 8.7x | 1.28% | 19.38B | |
| 15.18x | 1.46x | 8.24x | 3.52% | 17.74B | |
| Average | 23.59x | 2.93x | 13.58x | 2.76% | 79.22B | |
| Weighted average by Cap. | 22.50x | 3.58x | 14.57x | 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
- 0JTM Stock
- Valuation Estee Lauder
Select your edition
All financial news and data tailored to specific country editions
