|
Market Closed -
NYSE
01:30:02 21/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 96.15 USD | -1.90% |
|
+10.11% | -8.18% |
| 03:33pm | US shoppers tighten budgets, but still find room for treats and splurges | RE |
| 21/08 | Fmr. LVMH Exec. Brown on Estee Comeback, Consumer Trends | 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 | 34,787 | - | - |
| Change | - | -22.87% | -45.64% | -23.81% | -1.73% | 21.79% | - | - |
| Enterprise Value (EV) 1 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 39,023 | 38,569 | 37,892 |
| Change | - | -19.67% | -42.74% | -21.31% | -3.26% | 20.55% | -1.16% | -1.76% |
| P/E | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 32.4x | 25.3x | 21.9x |
| PBR | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 7.92x | 6.88x | 6.2x |
| PEG | - | -1.2x | -1.6x | 0x | -1x | 0x | 0.9x | 1.4x |
| Capitalization / Revenue | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.22x | 2.13x | 2.03x |
| EV / Revenue | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.49x | 2.36x | 2.21x |
| EV / EBITDA | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 13.6x | 12x | 10.9x |
| EV / EBIT | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 19x | 16.3x | 14.4x |
| EV / FCF | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 37.4x | 23.9x | 20.6x |
| FCF Yield | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 2.68% | 4.19% | 4.84% |
| Dividend per Share 2 | 2.33 | 2.58 | 2.64 | 1.71 | 1.4 | 1.578 | 1.769 | 1.874 |
| Rate of return | 0.91% | 1.31% | 2.48% | 2.12% | 1.77% | 1.64% | 1.84% | 1.95% |
| EPS 2 | 6.55 | 2.79 | 1.08 | -3.15 | 0.5 | 2.966 | 3.807 | 4.387 |
| Distribution rate | 35.6% | 92.5% | 244% | -54.3% | 280% | 53.2% | 46.5% | 42.7% |
| Net sales 1 | 17,741 | 15,937 | 15,609 | 14,323 | 15,049 | 15,685 | 16,366 | 17,132 |
| EBITDA 1 | 4,227 | 2,567 | 2,413 | 1,975 | 2,483 | 2,866 | 3,209 | 3,476 |
| EBIT 1 | 3,500 | 1,823 | 1,588 | 1,146 | 1,687 | 2,058 | 2,363 | 2,626 |
| Net income 1 | 2,390 | 1,006 | 390 | -1,133 | 182 | 1,100 | 1,393 | 1,556 |
| Net Debt 1 | 1,455 | 4,085 | 4,376 | 4,396 | 3,808 | 4,236 | 3,782 | 3,105 |
| Reference price 2 | 254.67 | 196.38 | 106.40 | 80.80 | 78.95 | 96.15 | 96.15 | 96.15 |
| Nbr of stocks (in thousands) | 3,57,347 | 3,57,413 | 3,58,564 | 3,59,752 | 3,61,795 | 3,61,799 | - | - |
| Announcement Date | 18/08/22 | 18/08/23 | 19/08/24 | 20/08/25 | 19/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 92.99x | 2.7x | 16.28x | 1.46% | 3.48TCr | |
| 20.8x | 4.02x | 14.67x | 3.08% | 33TCr | |
| 18.12x | 2.72x | 12.02x | 3.52% | 14TCr | |
| 24.39x | 3.66x | 15.36x | 2.37% | 7.15TCr | |
| 42.06x | 6.78x | 29.4x | 2.19% | 4.98TCr | |
| 19.91x | 2.78x | 11.65x | 4.46% | 3.64TCr | |
| 23.24x | 1.7x | 10.88x | 2.2% | 2.02TCr | |
| 20.74x | 1.34x | 8.71x | 1.27% | 2TCr | |
| 15.77x | 1.52x | 8.69x | 3.35% | 1.95TCr | |
| 40.58x | 5.72x | 28.02x | 1.77% | 1.01TCr | |
| Average | 31.86x | 3.29x | 15.57x | 2.57% | 7.31TCr | |
| Weighted average by Cap. | 25.69x | 3.62x | 14.93x | 2.94% |
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
- Valuation Estee Lauder
Select your edition
All financial news and data tailored to specific country editions
