As of 2025-07-11, the Intrinsic Value of Estee Lauder Companies Inc (EL) is 59.90 USD. This EL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.10 USD, the upside of Estee Lauder Companies Inc is -35.00%.
The range of the Intrinsic Value is 34.77 - 156.38 USD
Based on its market price of 92.10 USD and our intrinsic valuation, Estee Lauder Companies Inc (EL) is overvalued by 35.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.77 - 156.38 | 59.90 | -35.0% |
| DCF (Growth 10y) | 32.06 - 129.74 | 52.42 | -43.1% |
| DCF (EBITDA 5y) | 27.90 - 55.92 | 34.83 | -62.2% |
| DCF (EBITDA 10y) | 29.36 - 56.72 | 36.71 | -60.1% |
| Fair Value | -59.10 - -59.10 | -59.10 | -164.17% |
| P/E | (41.55) - 56.43 | (4.80) | -105.2% |
| EV/EBITDA | 21.83 - 59.95 | 38.09 | -58.6% |
| EPV | 21.57 - 32.85 | 27.21 | -70.5% |
| DDM - Stable | (25.41) - (95.62) | (60.51) | -165.7% |
| DDM - Multi | 23.75 - 69.57 | 35.42 | -61.5% |
| Market Cap (mil) | 33,132.98 |
| Beta | 1.40 |
| Outstanding shares (mil) | 359.75 |
| Enterprise Value (mil) | 37,802.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.47% |
| Cost of Debt | 4.80% |
| WACC | 7.49% |