EL
Estee Lauder Companies Inc
Price:  
72.19 
USD
Volume:  
4,076,734.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EL Intrinsic Value

17.00 %
Upside

As of 2025-02-19, the Intrinsic Value of Estee Lauder Companies Inc (EL) is 84.45 USD. This EL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.19 USD, the upside of Estee Lauder Companies Inc is 17.00%.

The range of the Intrinsic Value is 51.92 - 198.39 USD

72.19 USD
Stock Price
84.45 USD
Intrinsic Value
Intrinsic Value Details

EL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.92 - 198.39 84.45 17.0%
DCF (Growth 10y) 56.02 - 193.40 86.75 20.2%
DCF (EBITDA 5y) 35.61 - 63.88 46.89 -35.0%
DCF (EBITDA 10y) 42.31 - 71.88 54.06 -25.1%
Fair Value -47.50 - -47.50 -47.50 -165.80%
P/E (36.90) - 50.36 (0.91) -101.3%
EV/EBITDA 22.75 - 65.36 43.74 -39.4%
EPV 21.72 - 31.92 26.82 -62.8%
DDM - Stable (19.49) - (65.21) (42.35) -158.7%
DDM - Multi 32.26 - 84.35 46.72 -35.3%

EL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,968.19
Beta 0.96
Outstanding shares (mil) 359.72
Enterprise Value (mil) 30,662.19
Market risk premium 4.60%
Cost of Equity 8.84%
Cost of Debt 4.67%
WACC 7.53%