Valuation: Estee Lauder

Market Cap 3.05TCr 1,00900Cr 2.63TCr 2.48TCr 2.25TCr 4.24TCr 2,92100Cr 4.3TCr 29TCr 11TCr 1,46100Cr 11TCr 11TCr 4,86600Cr P/E 2026 *
81.5x
P/E 2027 * 28.1x
Enterprise Value 3.61TCr 1,19700Cr 3.12TCr 2.94TCr 2.67TCr 5.02TCr 3,46300Cr 5.1TCr 34TCr 14TCr 1,73200Cr 14TCr 13TCr 5,77000Cr EV / Sales 2026 *
2.42x
EV / Sales 2027 * 2.3x
Free-Float
40.97%
Yield 2026 *
1.67%
Yield 2027 * 1.82%
1 day-1.05%
1 week-3.09%
1 month+2.17%
3 months+6.82%
6 months-18.97%
Current year-16.81%
1 week 0.92
Extreme 0.92
0.98
1 month 0.89
Extreme 0.89
0.98
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 60 21/04/2025
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.($)
-1.05%-3.09% - - 3.05TCr
+0.23%-1.21%-7.88%-5.96% 33TCr
+1.45%-0.62%-9.87%+2.24% 13TCr
+1.39%-0.92%+8.54%+22.68% 7.19TCr
-0.97%-1.45%-20.76%-20.34% 5.05TCr
+0.05%-1.31%-10.90%-17.80% 3.61TCr
-0.08%-4.00%-7.13%-46.22% 3.05TCr
-0.43%-5.42%+2.72%+23.05% 1.98TCr
+1.00%-3.48%-25.02%-35.56% 1.93TCr
+0.93%-2.55%+8.32%+3.75% 1.92TCr
Average +0.41%-2.79%-6.89%-8.24% 7.91TCr
Weighted average by Cap. +1.14%-2.01%-7.36%-4.63%

Financials

2026 *2027 *
Net sales 1.5TCr 50TCr 1.29TCr 1.22TCr 1.1TCr 2.08TCr 1,43300Cr 2.11TCr 14TCr 5.59TCr 72TCr 5.62TCr 5.49TCr 2,38700Cr 1.55TCr 51TCr 1.34TCr 1.26TCr 1.15TCr 2.16TCr 1,48900Cr 2.19TCr 15TCr 5.81TCr 74TCr 5.83TCr 5.71TCr 2,48000Cr
Net income 37Cr 1.23TCr 32Cr 30Cr 28Cr 52Cr 3.57TCr 53Cr 355.27Cr 139.23Cr 1.79TCr 139.93Cr 136.9Cr 5.95TCr 108.53Cr 3.59TCr 94Cr 88Cr 80Cr 150.76Cr 10TCr 152.97Cr 1.03TCr 405.43Cr 5.2TCr 407.47Cr 398.62Cr 17TCr
Net Debt 565.94Cr 19TCr 488.81Cr 459.9Cr 417.99Cr 786.18Cr 54TCr 797.7Cr 5.39TCr 2.11TCr 27TCr 2.12TCr 2.08TCr 90TCr 526.62Cr 17TCr 454.84Cr 427.95Cr 388.95Cr 731.55Cr 50TCr 742.28Cr 5.02TCr 1.97TCr 25TCr 1.98TCr 1.93TCr 84TCr
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 (48.6%); - make-up products (29.4%); - perfumes (17.4%); - hair care products (3.9%); - other (0.7%). At the end of June 2025, products are marketed through about 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: Americas (30.8%), Europe/Middle East/Africa (37.5%) and Asia/Pacific (31.7%).
Employees
44,460
Date Price Change Volume
18/26/18 THB 0.9400 -1.05% 74,417
17/26/17 THB 0.9500 -2.06% 76,688
14/26/14 THB 0.9700 +1.04% 62,736
13/26/13 THB 0.9600 -1.03% 2,21,216
11/26/11 THB 0.9700 +1.04% 82,573
Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
28
Last Close Price
84.27USD
Average target price
95.85USD
Spread / Average Target
+13.74%

Quarterly revenue - Rate of surprise