Valuation Estee Lauder

Equities

Market Closed - Nyse Other stock markets 21:00:02 09/02/2026 GMT			5-day change	1st Jan Change
99.01 ^USD	-0.46%		-16.63%	-5.45%

11:52am	Rothschild & Co. Redburn Adjusts PT on Estee Lauder Companies to $73 From $70, Maintains Sell Rating	MT
10:44am	HSBC Downgrades Estee Lauder Companies to Hold From Buy, Adjusts PT to $106 From $105	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	115,308	91,006	70,189	38,151	29,068	35,815	-	-
Change	-	-21.08%	-22.87%	-45.64%	-23.81%	23.21%	-	-
Enterprise Value (EV) ¹	115,919	92,461	74,274	42,527	33,464	40,144	39,460	39,158
Change	-	-20.24%	-19.67%	-42.74%	-21.31%	19.96%	-1.7%	-0.77%
P/E ratio	40.8x	38.9x	70.4x	98.5x	-25.7x	69.8x	33.4x	26.8x
PBR	19.2x	16.6x	12.7x	7.22x	7.53x	9.19x	8.28x	7.68x
PEG	-	-2.4x	-1.2x	-1.6x	0x	-0x	0x	1.1x
Capitalization / Revenue	7.11x	5.13x	4.4x	2.44x	2.03x	2.39x	2.29x	2.18x
EV / Revenue	7.14x	5.21x	4.66x	2.72x	2.34x	2.68x	2.52x	2.38x
EV / EBITDA	31.1x	21.9x	28.9x	17.6x	16.9x	17.1x	14.5x	13x
EV / EBIT	37.7x	26.4x	40.7x	26.8x	29.2x	26.4x	20.7x	17.8x
EV / FCF	38.7x	46.2x	102x	29.5x	49.9x	73.2x	29.4x	26.5x
FCF Yield	2.58%	2.16%	0.98%	3.39%	2%	1.37%	3.41%	3.78%
Dividend per Share ²	2.07	2.33	2.58	2.64	1.71	1.431	1.496	1.603
Rate of return	0.65%	0.91%	1.31%	2.48%	2.12%	1.45%	1.51%	1.62%
EPS ²	7.79	6.55	2.79	1.08	-3.15	1.418	2.962	3.692
Distribution rate	26.6%	35.6%	92.5%	244%	-54.3%	101%	50.5%	43.4%
Net sales ¹	16,229	17,741	15,937	15,609	14,323	15,002	15,649	16,450
EBITDA ¹	3,723	4,227	2,567	2,413	1,975	2,348	2,723	3,006
EBIT ¹	3,072	3,500	1,823	1,588	1,146	1,523	1,907	2,196
Net income ¹	2,870	2,390	1,006	390	-1,133	523.1	1,078	1,352
Net Debt ¹	611	1,455	4,085	4,376	4,396	4,330	3,646	3,343
Reference price ²	318.08	254.67	196.38	106.40	80.80	99.01	99.01	99.01
Nbr of stocks (in thousands)	362,512	357,347	357,413	358,564	359,752	361,727	-	-
Announcement Date	19/08/21	18/08/22	18/08/23	19/08/24	20/08/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESTEE LAUDER	71.25x	2.67x	17.08x	1.45%	35.81B
PROCTER & GAMBLE COMPANY	22.84x	4.51x	16.24x	2.71%	366B
UNILEVER PLC	19.95x	3.05x	13.3x	3.11%	157B
COLGATE-PALMOLIVE COMPANY	26.34x	4.1x	16.82x	2.22%	75.9B
HINDUSTAN UNILEVER LIMITED	53.95x	9.48x	41.39x	1.86%	69.38B
KENVUE INC.	23.82x	2.83x	12.62x	4.53%	34.83B
BEIERSDORF	23.62x	1.81x	10.38x	0.99%	26.69B
ESSITY AB	15.33x	1.57x	8.53x	3.2%	21.08B
GODREJ CONSUMER PRODUCTS LIMITED	58.15x	8.09x	39.55x	1.13%	13.51B
DABUR INDIA LIMITED	47.6x	6.35x	33.68x	1.37%	10.06B
Average	36.29x	4.45x	20.96x	2.26%	80.95B
Weighted average by Cap.	28.18x	4.38x	17.97x	2.61%