As of 2024-07-27, the Intrinsic Value of Estee Lauder Companies Inc (EL) is
102.51 USD. This EL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.72 USD, the upside of Estee Lauder Companies Inc is
%.
The range of the Intrinsic Value is 68.08 - 200.31 USD
102.51 USD
Intrinsic Value
EL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.08 - 200.31 |
102.51 |
1.8% |
| DCF (Growth 10y) |
79.07 - 215.13 |
114.77 |
14.0% |
| DCF (EBITDA 5y) |
72.12 - 102.64 |
90.17 |
-10.5% |
| DCF (EBITDA 10y) |
85.92 - 126.92 |
108.12 |
7.3% |
| Fair Value |
44.69 - 44.69 |
44.69 |
-55.63% |
| P/E |
44.08 - 72.98 |
57.15 |
-43.3% |
| EV/EBITDA |
36.77 - 83.50 |
62.49 |
-38.0% |
| EPV |
33.20 - 47.65 |
40.42 |
-59.9% |
| DDM - Stable |
15.73 - 48.04 |
31.89 |
-68.3% |
| DDM - Multi |
58.96 - 123.71 |
78.24 |
-22.3% |
EL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,114.16 |
| Beta |
0.63 |
| Outstanding shares (mil) |
358.56 |
| Enterprise Value (mil) |
40,183.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.65% |
| Cost of Debt |
5.04% |
| WACC |
8.58% |