
Estee Lauder Companies Inc
NYSE:EL

Intrinsic Value
The intrinsic value of one
EL
stock under the Base Case scenario is
80.46
USD.
Compared to the current market price of 73.31 USD,
Estee Lauder Companies Inc
is
Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Estee Lauder Companies Inc
Fundamental Analysis

Estee Lauder’s heavy reliance on the travel retail channel makes it vulnerable during periods of reduced global travel and pandemic-related disruptions, exposing it to inventory buildup risks and heightened margin pressures.
Estee Lauder’s diverse lineup of highly recognized prestige brands, including La Mer, Mac, and Clinique, underpins its strong pricing power and resilience in capturing affluent consumer demand worldwide.

Revenue & Expenses Breakdown
Estee Lauder Companies Inc
Balance Sheet Decomposition
Estee Lauder Companies Inc
Current Assets | 6.9B |
Cash & Short-Term Investments | 2.6B |
Receivables | 1.6B |
Other Current Assets | 2.7B |
Non-Current Assets | 12.9B |
PP&E | 4.9B |
Intangibles | 6.2B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Estee Lauder Companies Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Estee Lauder Companies Inc
Revenue
|
15.2B
USD
|
Cost of Revenue
|
-4.1B
USD
|
Gross Profit
|
11.1B
USD
|
Operating Expenses
|
-9.6B
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-2.2B
USD
|
Net Income
|
-700m
USD
|
EL Profitability Score
Profitability Due Diligence
Estee Lauder Companies Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Estee Lauder Companies Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
EL Solvency Score
Solvency Due Diligence
Estee Lauder Companies Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Estee Lauder Companies Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EL Price Targets Summary
Estee Lauder Companies Inc
According to Wall Street analysts, the average 1-year price target for
EL
is 76.35 USD
with a low forecast of 58.38 USD and a high forecast of 105 USD.
Dividends
Current shareholder yield for EL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EL
stock under the Base Case scenario is
80.46
USD.
Compared to the current market price of 73.31 USD,
Estee Lauder Companies Inc
is
Undervalued by 9%.