|
Market Closed -
NYSE
21:00:02 20/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 96.15 USD | -1.90% |
|
+9.66% | -8.18% |
| 05:08pm | Estee Lauder's Fiscal 2027 Outlook Has a Degree of Conservatism, UBS Says | MT |
| 04:44pm | Estee Lauder's Fiscal 2027 Guidance Achievable as Turnaround Continues, RBC Says | MT |
Company Valuation: Estee Lauder
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 115,308 | 91,006 | 70,189 | 38,151 | 29,068 | 35,460 | - | - |
| Change | - | -21.08% | -22.87% | -45.64% | -23.81% | 21.99% | - | - |
| Enterprise Value (EV) 1 | 115,919 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 39,696 | 39,242 |
| Change | - | -20.24% | -19.67% | -42.74% | -21.31% | -3.26% | -3.46% | -1.14% |
| P/E | 40.8x | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 33x | 25.8x |
| PBR | 19.2x | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 8.08x | 7.01x |
| PEG | - | -2.4x | -1.2x | -1.6x | 0x | -1x | 0x | 0.9x |
| Capitalization / Revenue | 7.11x | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.26x | 2.17x |
| EV / Revenue | 7.14x | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.53x | 2.4x |
| EV / EBITDA | 31.1x | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 13.9x | 12.2x |
| EV / EBIT | 37.7x | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 19.4x | 16.6x |
| EV / FCF | 38.7x | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 38x | 24.3x |
| FCF Yield | 2.58% | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 2.63% | 4.12% |
| Dividend per Share 2 | 2.07 | 2.33 | 2.58 | 2.64 | 1.71 | 1.4 | 1.543 | 1.782 |
| Rate of return | 0.65% | 0.91% | 1.31% | 2.48% | 2.12% | 1.77% | 1.57% | 1.82% |
| EPS 2 | 7.79 | 6.55 | 2.79 | 1.08 | -3.15 | 0.5 | 2.972 | 3.805 |
| Distribution rate | 26.6% | 35.6% | 92.5% | 244% | -54.3% | 280% | 51.9% | 46.8% |
| Net sales 1 | 16,229 | 17,741 | 15,937 | 15,609 | 14,323 | 15,049 | 15,668 | 16,355 |
| EBITDA 1 | 3,723 | 4,227 | 2,567 | 2,413 | 1,975 | 2,483 | 2,866 | 3,209 |
| EBIT 1 | 3,072 | 3,500 | 1,823 | 1,588 | 1,146 | 1,687 | 2,046 | 2,358 |
| Net income 1 | 2,870 | 2,390 | 1,006 | 390 | -1,133 | 182 | 1,100 | 1,393 |
| Net Debt 1 | 611 | 1,455 | 4,085 | 4,376 | 4,396 | 3,808 | 4,236 | 3,782 |
| Reference price 2 | 318.08 | 254.67 | 196.38 | 106.40 | 80.80 | 98.01 | 98.01 | 98.01 |
| Nbr of stocks (in thousands) | 362,512 | 357,347 | 357,413 | 358,564 | 359,752 | 361,795 | - | - |
| Announcement Date | 19/08/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 94.79x | 2.75x | 16.55x | 1.44% | 35.46B | |
| 21x | 4.06x | 14.8x | 3.05% | 336B | |
| 18.07x | 2.72x | 11.99x | 3.53% | 136B | |
| 24.71x | 3.7x | 15.54x | 2.34% | 72.44B | |
| 41.91x | 6.75x | 29.3x | 2.2% | 49.67B | |
| 20.12x | 2.81x | 11.76x | 4.42% | 36.74B | |
| 22.78x | 1.66x | 10.66x | 2.24% | 19.88B | |
| 20.53x | 1.32x | 8.59x | 1.28% | 19.79B | |
| 15.65x | 1.51x | 8.64x | 3.38% | 19.44B | |
| 39.85x | 5.62x | 27.53x | 1.8% | 9.96B | |
| Average | 31.94x | 3.29x | 15.53x | 2.57% | 73.49B | |
| Weighted average by Cap. | 25.90x | 3.65x | 15.00x | 2.92% |
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
