As of 2025-05-20, the Intrinsic Value of Estee Lauder Companies Inc (EL) is 80.56 USD. This EL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.35 USD, the upside of Estee Lauder Companies Inc is 23.30%.
The range of the Intrinsic Value is 48.83 - 195.14 USD
Based on its market price of 65.35 USD and our intrinsic valuation, Estee Lauder Companies Inc (EL) is undervalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.83 - 195.14 | 80.56 | 23.3% |
| DCF (Growth 10y) | 53.21 - 192.27 | 83.60 | 27.9% |
| DCF (EBITDA 5y) | 31.64 - 69.47 | 44.17 | -32.4% |
| DCF (EBITDA 10y) | 39.77 - 79.76 | 53.18 | -18.6% |
| Fair Value | -59.10 - -59.10 | -59.10 | -190.44% |
| P/E | (48.57) - 46.44 | (10.83) | -116.6% |
| EV/EBITDA | 16.91 - 58.33 | 38.69 | -40.8% |
| EPV | 22.32 - 35.25 | 28.78 | -56.0% |
| DDM - Stable | (23.10) - (82.06) | (52.58) | -180.5% |
| DDM - Multi | 31.01 - 86.27 | 45.70 | -30.1% |
| Market Cap (mil) | 23,507.70 |
| Beta | 1.35 |
| Outstanding shares (mil) | 359.72 |
| Enterprise Value (mil) | 28,177.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.50% |
| Cost of Debt | 4.80% |
| WACC | 7.24% |