Estee Lauder Companies Inc
NYSE:EL

Watchlist Manager
Estee Lauder Companies Inc Logo
Estee Lauder Companies Inc
NYSE:EL
Watchlist
Price: 74.33 USD -0.04%
Market Cap: 26.7B USD
Have any thoughts about
Estee Lauder Companies Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one EL stock under the Base Case scenario is 125.68 USD. Compared to the current market price of 74.33 USD, Estee Lauder Companies Inc is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EL Relative Value
Base Case
125.68 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
95
vs Industry
21
Median 3Y
4.3
Median 5Y
4.8
Industry
1
Forward
1.7
More Details
131.4
P/E
P/E
Price to Earnings
131.4
vs History
3
vs Industry
9
Median 3Y
67
Median 5Y
67
Industry
16.8
Forward
45.9
More Details
12.7
P/OCF
P/OCF
Price to OCF
12.7
vs History
95
vs Industry
22
Median 3Y
29.9
Median 5Y
29.9
Industry
11.9
More Details
32.2
P/FCFE
P/FCFE
Price to FCFE
32.2
vs History
66
vs Industry
11
Median 3Y
47.1
Median 5Y
42.7
Industry
17.6
More Details
5.2
P/B
P/B
Price to Book Value
5.2
vs History
95
vs Industry
7
Median 3Y
12.6
Median 5Y
15
Industry
1.6
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
95
vs Industry
20
Median 3Y
4.4
Median 5Y
4.9
Industry
1.2
Forward
2.1
More Details
2.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.8
vs History
95
vs Industry
45
Median 3Y
5.8
Median 5Y
6.5
Industry
3.8
More Details
13
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13
vs History
95
vs Industry
16
Median 3Y
23.9
Median 5Y
25.5
Industry
10.3
Forward
15.6
More Details
19.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.8
vs History
95
vs Industry
12
Median 3Y
33.6
Median 5Y
34.2
Industry
12.9
Forward
27.4
More Details
15.2
EV/OCF
EV/OCF
Enterprise Value to OCF
15.2
vs History
95
vs Industry
20
Median 3Y
30.6
Median 5Y
30.5
Industry
12.1
More Details
23.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.7
vs History
76
vs Industry
11
Median 3Y
38.5
Median 5Y
39.9
Industry
15.3
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
95
vs Industry
23
Median 3Y
4.2
Median 5Y
5.6
Industry
1.2
More Details

Multiples Across Competitors

EL Competitors Multiples
Estee Lauder Companies Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Estee Lauder Companies Inc
NYSE:EL
26.7B USD 1.7 131.4 13 19.8
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 203.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.7B EUR 2.9 37.5 16 22.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
US
Bellring Brands Inc
NYSE:BRBR
9.8B USD 4.9 39.8 24.9 27.2
P/E Multiple
Earnings Growth P/E to Growth
US
Estee Lauder Companies Inc
NYSE:EL
Average P/E: 1 754.5
131.4
245%
0.5
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.5
61%
0.6
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
US
Bellring Brands Inc
NYSE:BRBR
39.8
56%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Estee Lauder Companies Inc
NYSE:EL
Average EV/EBITDA: 758.7
13
26%
0.5
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
US
Bellring Brands Inc
NYSE:BRBR
24.9
47%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Estee Lauder Companies Inc
NYSE:EL
Average EV/EBIT: 1 019.2
19.8
35%
0.6
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
203.9
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3
US
Bellring Brands Inc
NYSE:BRBR
27.2
48%
0.6

See Also

Summary
EL intrinsic value, competitors valuation, and company profile.
DCF Valuation
EL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EL stock valuation using valuation multiples.
Wall Street Estimates
EL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.