Valuation: Estee Lauder

Market Cap 3.88TCr 1,30000Cr 3.46TCr 3.22TCr 2.93TCr 5.51TCr 3,67300Cr 5.61TCr 39TCr 15TCr 1,91600Cr 15TCr 14TCr 6,13300Cr P/E 2027 *
36.8x
P/E 2028 * 27.9x
Enterprise Value 4.35TCr 1,45900Cr 3.88TCr 3.61TCr 3.28TCr 6.18TCr 4,12200Cr 6.29TCr 43TCr 17TCr 2,15100Cr 16TCr 16TCr 6,88200Cr EV / Sales 2027 *
2.77x
EV / Sales 2028 * 2.6x
Free-Float
59.94%
Yield 2027 *
1.44%
Yield 2028 * 1.54%
1 day+1.79%
1 week+8.57%
Current month+8.57%
1 month+5.56%
3 months+25.27%
6 months+44.30%
Current year+0.88%
1 week 1.05
Extreme 1.05
1.15
1 month 0.99
Extreme 0.99
1.15
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 64 01/01/2004
Director/Board Member 76 01/01/2001
Change 5-day change 1-year change 3-year change Capi.($)
+1.79%+8.57% - - 3.68TCr
+0.35%+4.31%+6.55%+8.56% 36TCr
+3.21%+8.77%+7.05%+5.77% 23TCr
+1.79%+6.26%-3.05%+11.28% 14TCr
-0.12%+5.19%+19.37%+30.61% 7.4TCr
+0.17%+5.74%+21.83% - 4.78TCr
+0.08%+2.85%-24.69%-26.17% 4.68TCr
+5.51%+13.65%+12.51%-22.15% 3.68TCr
+3.66%+5.30%+14.82%-3.61% 3.46TCr
+4.69%+6.48%-13.22%-13.57% 3.31TCr
Average +2.11%+5.70%+4.58%-1.16% 11.19TCr
Weighted average by Cap. +1.60%+5.86%+5.43%+5.90%

Financials

2027 *2028 *
Net sales 1.57TCr 53TCr 1.4TCr 1.31TCr 1.19TCr 2.23TCr 1,49000Cr 2.27TCr 16TCr 6.13TCr 78TCr 5.9TCr 5.78TCr 2,48800Cr 1.64TCr 55TCr 1.46TCr 1.36TCr 1.24TCr 2.33TCr 1,55400Cr 2.37TCr 16TCr 6.4TCr 81TCr 6.16TCr 6.03TCr 2,59400Cr
Net income 106.46Cr 3.57TCr 95Cr 88Cr 80Cr 151.15Cr 10TCr 153.87Cr 1.06TCr 415.1Cr 5.26TCr 399.53Cr 391.06Cr 17TCr 139.85Cr 4.69TCr 124.83Cr 116.01Cr 105.53Cr 198.54Cr 13TCr 202.12Cr 1.39TCr 545.26Cr 6.91TCr 524.8Cr 513.68Cr 22TCr
Net Debt 473.92Cr 16TCr 423.02Cr 393.16Cr 357.63Cr 672.83Cr 45TCr 684.96Cr 4.72TCr 1.85TCr 23TCr 1.78TCr 1.74TCr 75TCr 393.43Cr 13TCr 351.18Cr 326.39Cr 296.89Cr 558.56Cr 37TCr 568.63Cr 3.92TCr 1.53TCr 19TCr 1.48TCr 1.45TCr 62TCr
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
15/26/15 THB 1.140 +1.79% 4,21,174
14/26/14 THB 1.120 +0.90% 8,01,003
12/26/12 THB 1.110 +6.73% 1,12,926
09/26/09 THB 1.040 -0.95% 12,711
08/26/08 THB 1.050 +1.94% 17,316
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Estee Lauder
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
30
Last Close Price
107.19USD
Average target price
107.63USD
Spread / Average Target
+0.41%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Estee Lauder