Valuation Estee Lauder

Stocks

Market Closed - NYSE Other stock markets 00:00:02 18/07/2026 +04			5-day change	1st Jan Change
82.13 ^USD	-0.86%		-0.64%	-21.57%

07-17	The Estée Lauder Companies Inc. Announces Appointment of Madeleine Boyd to Senior Vice President, Global Brand Communications, Effective July 20, 2026	CI
07-16	UBS Adjusts Price Target on Estee Lauder to $86 From $85, Maintains Neutral Rating	MT

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	29,714	-	-
Change	-	-21.08%	-22.87%	-45.64%	-23.81%	2.22%	-	-
Enterprise Value (EV) ¹	115,919	92,461	74,274	42,527	33,464	35,374	34,980	34,296
Change	-	-20.24%	-19.67%	-42.74%	-21.31%	5.71%	-1.11%	-1.96%
P/E	40.8x	38.9x	70.4x	98.5x	-25.7x	79.8x	27.5x	21.9x
PBR	19.2x	16.6x	12.7x	7.22x	7.53x	7.6x	6.72x	5.96x
PEG	-	-2.4x	-1.2x	-1.6x	0x	-1x	0x	0.9x
Capitalization / Revenue	7.11x	5.13x	4.4x	2.44x	2.03x	1.98x	1.91x	1.84x
EV / Revenue	7.14x	5.21x	4.66x	2.72x	2.34x	2.36x	2.25x	2.12x
EV / EBITDA	31.1x	21.9x	28.9x	17.6x	16.9x	14.2x	12.3x	10.8x
EV / EBIT	37.7x	26.4x	40.7x	26.8x	29.2x	21.6x	17.5x	14.9x
EV / FCF	38.7x	46.2x	102x	29.5x	49.9x	44.3x	27.2x	21.7x
FCF Yield	2.58%	2.16%	0.98%	3.39%	2%	2.26%	3.68%	4.6%
Dividend per Share ²	2.07	2.33	2.58	2.64	1.71	1.406	1.537	1.782
Rate of return	0.65%	0.91%	1.31%	2.48%	2.12%	1.71%	1.87%	2.17%
EPS ²	7.79	6.55	2.79	1.08	-3.15	1.029	2.991	3.75
Distribution rate	26.6%	35.6%	92.5%	244%	-54.3%	137%	51.4%	47.5%
Net sales ¹	16,229	17,741	15,937	15,609	14,323	14,971	15,545	16,192
EBITDA ¹	3,723	4,227	2,567	2,413	1,975	2,484	2,839	3,161
EBIT ¹	3,072	3,500	1,823	1,588	1,146	1,641	1,998	2,300
Net income ¹	2,870	2,390	1,006	390	-1,133	370.7	1,083	1,355
Net Debt ¹	611	1,455	4,085	4,376	4,396	5,659	5,266	4,581
Reference price ²	318.08	254.67	196.38	106.40	80.80	82.13	82.13	82.13
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	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESTEE LAUDER	79.78x	2.36x	14.24x	1.71%	29.71B
PROCTER & GAMBLE COMPANY	22.09x	4.29x	15.71x	2.84%	349B
UNILEVER PLC	18.12x	2.74x	12.13x	3.45%	135B
COLGATE-PALMOLIVE COMPANY	26.19x	3.78x	15.89x	2.29%	74.4B
HINDUSTAN UNILEVER LIMITED	44.61x	7.15x	31.05x	2.11%	52.31B
KENVUE INC.	19.92x	2.81x	11.64x	4.47%	36.44B
ESSITY AB	16.32x	1.57x	8.9x	3.24%	19.89B
BEIERSDORF	18.42x	1.34x	7.99x	1.28%	19.85B
KAO CORPORATION	21.91x	1.58x	10.09x	2.36%	18.43B
GODREJ CONSUMER PRODUCTS LIMITED	52.23x	7.27x	35.61x	1.23%	11.39B
Average	31.96x	3.49x	16.32x	2.5%	74.7B
Weighted average by Cap.	25.75x	3.84x	15.68x	2.81%