Valuation: Estee Lauder

Market Cap 4.11TCr 1,38600Cr 3.71TCr 3.42TCr 3.1TCr 5.86TCr 3,85000Cr 6.01TCr 41TCr 16TCr 2,06400Cr 15TCr 15TCr 6,56300Cr P/E 2027 *
37.4x
P/E 2028 * 28.3x
Enterprise Value 4.48TCr 1,51300Cr 4.04TCr 3.73TCr 3.38TCr 6.39TCr 4,20100Cr 6.55TCr 45TCr 18TCr 2,25300Cr 17TCr 16TCr 7,16100Cr EV / Sales 2027 *
2.83x
EV / Sales 2028 * 2.68x
Free-Float
59.93%
Yield 2027 *
1.28%
Yield 2028 * 1.45%
1 day+0.80%
1 week+10.53%
Current month+3.28%
1 month+21.15%
3 months+31.25%
6 months+38.46%
Current year+11.50%
1 week 1.16
Extreme 1.16
1.28
1 month 1.05
Extreme 1.05
1.28
Current year 0.72
Extreme 0.72
1.3
1 year 0.72
Extreme 0.72
1.3
3 years 0.63
Extreme 0.63
1.3
5 years 0.63
Extreme 0.63
1.3
10 years 0.63
Extreme 0.63
1.3
Manager TitleAgeSince
Chief Executive Officer 52 01/01/2025
Director of Finance/CFO 53 01/11/2024
Chief Tech/Sci/R&D Officer - 01/10/2025
Director TitleAgeSince
Chairman 66 08/07/2009
Director/Board Member 65 01/01/2004
Director/Board Member 76 01/01/2001
Change 5-day change 1-year change 3-year change Capi.($)
+0.80%+10.53% - - 4.11TCr
-0.59%+3.46%+15.24%+10.74% 39TCr
+0.63%+3.22%+26.19%+7.82% 26TCr
-0.47%+1.21%-4.78%+10.66% 14TCr
-0.09%+2.49%+24.89%+29.92% 7.8TCr
-1.72%+4.21%+5.60%-9.91% 6.8TCr
+3.39%+3.15%+32.35% - 5.32TCr
+1.61%+3.04%-16.04%-18.67% 4.99TCr
-0.97%+6.59%+25.33%-2.11% 4.11TCr
+0.31%+4.22%+18.85%+37.21% 2.23TCr
Average +0.29%+3.38%+14.18%+8.21% 12TCr
Weighted average by Cap. +0.00%+3.22%+15.23%+8.76%

Financials

2027 *2028 *
Net sales 1.59TCr 54TCr 1.43TCr 1.32TCr 1.2TCr 2.26TCr 1,48600Cr 2.32TCr 16TCr 6.31TCr 80TCr 5.95TCr 5.83TCr 2,53300Cr 1.66TCr 56TCr 1.49TCr 1.38TCr 1.25TCr 2.36TCr 1,55100Cr 2.42TCr 16TCr 6.58TCr 83TCr 6.21TCr 6.08TCr 2,64400Cr
Net income 110.59Cr 3.73TCr 100Cr 92Cr 83Cr 157.62Cr 10TCr 161.61Cr 1.1TCr 439.61Cr 5.56TCr 415.02Cr 406.16Cr 18TCr 145.17Cr 4.9TCr 130.92Cr 120.89Cr 109.42Cr 206.89Cr 14TCr 212.13Cr 1.45TCr 577.04Cr 7.29TCr 544.77Cr 533.14Cr 23TCr
Net Debt 374.63Cr 13TCr 337.87Cr 311.97Cr 282.38Cr 533.93Cr 35TCr 547.46Cr 3.73TCr 1.49TCr 19TCr 1.41TCr 1.38TCr 60TCr 334.73Cr 11TCr 301.88Cr 278.75Cr 252.31Cr 477.06Cr 31TCr 489.15Cr 3.34TCr 1.33TCr 17TCr 1.26TCr 1.23TCr 53TCr
Projected Income Statement - Annual - Estee Lauder
Logo Estee Lauder
The Estée Lauder Companies Inc. is one of the 1st world cosmetics groups. Products are sold under brands (Estée Lauder, Aramis, Clinique, Lab Series, Origins, M·A·C, Bobbi Brown, La Mer, Aveda, Jo Malone London, Bumble and bumble, Darphin, TOM FORD, Smashbox, Le Labo, Editions de Parfums Frédéric Malle, GLAMGLOW, KILIAN PARIS, Too Faced, Dr.Jart+, The Ordinary and NIOD) and under brands of licenses (AERIN, BALMAIN and Dr. Andrew Weil). Net sales break down by family of products as follows: - skin care products (48.7%); - make-up products (28.4%); - perfumes (18.5%); - hair care products (3.7%); - other (0.7%). At the end of June 2026, products are marketed in approximately 1,600 outlets worldwide, distributed between large stores, perfume shops, pharmacies, beauty institutes and exclusive shops, and via Internet. Net sales are distributed geographically as follows: the Americas (29.6%), Europe/Middle East/Africa (25.2%), China (20.3%) and Asia/Pacific (24.9%).
Employees
41,800
Date Price Change Volume
11/26/11 THB 1.260 +0.80% 56,373
10/26/10 THB 1.250 +0.81% 2,03,807
09/26/09 THB 1.240 +5.98% 71,474
06/26/06 THB 1.170 -7.14% 24,17,373
05/26/05 THB 1.260 +7.69% 80,231
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Estee Lauder
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
30
Last Close Price
113.43USD
Average target price
115.35USD
Spread / Average Target
+1.69%