The Discounted Cash Flow (DCF) valuation of Estee Lauder Companies Inc (EL) is 102.51 USD. With the latest stock price at 100.72 USD, the upside of Estee Lauder Companies Inc based on DCF is 1.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 68.08 - 200.31 | 102.51 |
| Upside | -32.4% - 98.9% | 1.8% |