EL
Estee Lauder Companies Inc
Price:  
112.70 
USD
Volume:  
3,118,404.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EL Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Estee Lauder Companies Inc (EL) is 141.12 USD. This EL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.70 USD, the upside of Estee Lauder Companies Inc is %.

The range of the Intrinsic Value is 83.82 - 415.21 USD

112.70 USD
Stock Price
141.12 USD
Intrinsic Value
Intrinsic Value Details

EL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.82 - 415.21 141.12 25.2%
DCF (Growth 10y) 97.52 - 445.69 158.12 40.3%
DCF (EBITDA 5y) 71.36 - 97.66 86.34 -23.4%
DCF (EBITDA 10y) 89.73 - 128.85 110.19 -2.2%
Fair Value 44.69 - 44.69 44.69 -60.34%
P/E 38.11 - 62.34 49.59 -56.0%
EV/EBITDA 33.84 - 73.41 55.71 -50.6%
EPV 39.04 - 59.14 49.09 -56.4%
DDM - Stable 19.42 - 90.30 54.86 -51.3%
DDM - Multi 71.60 - 227.22 105.45 -6.4%

EL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,409.71
Beta 0.95
Outstanding shares (mil) 358.56
Enterprise Value (mil) 44,478.71
Market risk premium 4.60%
Cost of Equity 8.11%
Cost of Debt 5.04%
WACC 7.41%