US · EL
The Estée Lauder Companies Inc.
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- New York City, NY 10153
- Website
- elcompanies.com
Price · as of 2025-06-30
$79.30
Market cap 39.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $75.25 | -5.11% |
| Intrinsic Value(DCF) | $37.92 | -52.18% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $39.13 | $81.68 | $4.66 | $7.71 | $36.58 |
| 2012 | $51.06 | $91.91 | $28.45 | $7.91 | $39.43 |
| 2013 | $57.74 | $90.22 | $17.96 | $3.14 | $33.47 |
| 2014 | $66.32 | $110.90 | $13.63 | $11.54 | $48.61 |
| 2015 | $67.62 | $102.96 | $4.51 | $7.10 | $18.40 |
| 2016 | $77.57 | $104.40 | $6.12 | $4.27 | $37.17 |
| 2017 | $97.89 | $112.12 | $6.93 | $3.88 | $43.94 |
| 2018 | $126.21 | $148.86 | $34.08 | $0.30 | $69.98 |
| 2019 | $190.30 | $184.62 | $63.47 | $6.35 | $80.32 |
| 2020 | $200.19 | $144.16 | $6.18 | $0.00 | $8.53 |
| 2021 | $313.08 | $249.63 | $15.18 | $17.90 | $165.67 |
| 2022 | $237.90 | $213.15 | $17.70 | $6.72 | $113.67 |
| 2023 | $146.81 | $132.78 | $9.60 | $0.00 | $0.00 |
| 2024 | $85.31 | $93.52 | $7.09 | $0.00 | $6.96 |
| 2025 | $88.25 | $75.25 | $2.89 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates The Estée Lauder Companies Inc.'s (EL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $75.25
- Current price
- $79.30
- AI upside
- -5.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$37.92
-52.18% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EL | The Estée Lauder Companie… | $79.30 | 39.52B | -5% | -52% | — | — | -28.05 | 8.22 | 2.22 | 198.43 | — | -15.66 | 73.89% | 6.70% | -7.93% | -24.69% | 8.66% | -5.45% | 2.44 | 2.37 | 1.30 | 0.82 | 33.77 | -39167.00% | -846.00% | -5350.00% | 2.11% | 0.23 | 6.06% | 1.94% | -54.50% | 2.05% | 39.98 | 57.16 | 2.68 | 2.99 |
| ABEV | Ambev S.A. | $3.16 | 49.35B | +87% | -48% | — | -59% | 16.60 | 2.93 | 2.92 | 9.03 | 188.80 | 7.28 | 47.86% | 22.68% | 17.57% | 16.62% | 22.70% | 9.98% | 0.06 | 21.09 | 0.96 | 0.67 | -0.49 | 879.00% | -135.00% | -698.00% | 7.72% | 0.54 | 27.35% | 7.95% | 132.00% | 8.70% | 12.11 | 12.20 | 2.75 | 3.80 |
| ADM | Archer-Daniels-Midland Co… | $69.04 | 33.22B | -60% | -60% | -60% | -93% | 31.40 | 1.48 | 0.42 | 13.47 | — | 2.11 | 6.27% | 1.77% | 1.34% | 4.78% | 3.87% | 2.44% | 0.37 | 2.33 | 11.20 | 1.31 | 2.43 | -3890.00% | -615.00% | 24262.00% | 12.48% | 6.83 | 13.36% | 2.93% | 92.00% | 13.41% | 28.83 | 9.77 | 0.51 | 4.47 |
| CHD | Church & Dwight Co., Inc. | $104.86 | 25.18B | -24% | -57% | -97% | -72% | 34.24 | 6.30 | 4.07 | 20.80 | 124.85 | -11.81 | 44.73% | 17.37% | 11.88% | 17.62% | 14.31% | 8.28% | 0.55 | 11.32 | 1.07 | 0.67 | 1.38 | 2743.00% | 157.00% | 1194.00% | 4.33% | 0.81 | 18.84% | 1.14% | 39.00% | 4.71% | 25.08 | 24.73 | 4.36 | 5.25 |
| HSY | The Hershey Company | $236.28 | 47.91B | -42% | -59% | — | -77% | 54.30 | 10.34 | 4.10 | 36.19 | — | -57.44 | 33.27% | 12.12% | 7.55% | 18.89% | 11.12% | 6.62% | 1.17 | 6.83 | 1.19 | 0.55 | 3.09 | -6033.00% | 438.00% | -917.00% | 3.65% | 0.76 | 18.86% | 2.26% | 122.90% | 2.76% | 37.01 | 29.98 | 4.48 | 4.40 |
| JBS | JBS N.V. | $16.89 | 37.46B | — | — | — | +6% | — | — | — | — | — | — | 15.06% | 5.70% | 2.31% | 21.82% | 12.41% | 4.20% | 3.01 | 14.43 | 1.47 | 0.80 | 2.83 | -151435.00% | 1461.00% | 28620.00% | — | 0.33 | 11.19% | — | 46.10% | — | — | — | — | — |
| KDP | Keurig Dr Pepper Inc. | $30.28 | 41.14B | +28% | -53% | — | -19% | 19.58 | 1.60 | 2.45 | 13.31 | 42.83 | -2.21 | 52.41% | 21.97% | 12.52% | 8.36% | 6.91% | 3.82% | 0.63 | 4.84 | 0.64 | 0.33 | 3.60 | 4571.00% | 816.00% | -912.00% | 3.70% | 0.24 | 3.69% | 3.07% | 60.10% | 7.14% | 15.30 | 37.09 | 3.36 | 1.41 |
| KHC | The Kraft Heinz Company | $24.61 | 29.13B | -25% | -60% | — | — | -4.97 | 0.70 | 1.17 | -12.67 | — | -1.61 | 33.31% | -18.72% | -23.44% | -12.87% | -7.47% | -6.88% | 0.46 | -4.93 | 1.15 | 0.68 | -4.73 | -31814.00% | -350.00% | 1585.00% | 12.58% | 0.51 | 5.86% | 6.52% | -32.50% | 14.34% | -9.58 | 12.22 | 1.79 | 0.49 |
| KMB | Kimberly-Clark Corporatio… | $111.44 | 36.99B | -22% | -61% | — | — | 17.84 | 24.34 | 2.12 | 13.85 | — | -88.30 | 35.61% | 14.46% | 11.74% | 174.98% | 24.20% | 12.13% | 4.77 | 9.72 | 0.75 | 0.36 | 2.09 | -1960.00% | -1417.00% | -3478.00% | 4.48% | 0.39 | 20.86% | 4.54% | 81.00% | 6.06% | 17.29 | 26.26 | 2.50 | 3.54 |
| KVUE | Kenvue Inc. | $19.12 | 36.63B | +85% | -56% | -77% | -76% | 24.63 | 3.36 | 2.39 | 14.88 | 60.47 | -4.87 | 58.13% | 17.88% | 9.72% | 14.39% | 11.19% | 5.58% | 0.79 | 7.13 | 0.96 | 0.18 | 2.54 | 4074.00% | -214.00% | 2899.00% | 4.76% | 0.37 | 9.69% | 0.00% | 0.00% | 0.52% | 16.15 | 25.36 | 2.89 | 2.20 |
| SYY | Sysco Corporation | $91.16 | 43.66B | -43% | -64% | — | -54% | 21.71 | 21.69 | 0.49 | 12.84 | — | -8.86 | 18.40% | 3.80% | 2.25% | 99.08% | 15.92% | 7.07% | 7.92 | 4.86 | 1.21 | 0.66 | 3.25 | -411.00% | 320.00% | -1743.00% | 4.49% | 0.27 | 12.13% | 2.52% | 54.70% | 5.67% | 17.20 | 29.82 | 0.65 | 5.15 |
About The Estée Lauder Companies Inc.
The Estée Lauder Companies Inc. manufactures, markets, and sells skin care, makeup, fragrance, and hair care products worldwide. The company offers a range of skin care products, including moisturizers, serums, cleansers, toners, body care, exfoliators, acne care and oil correctors, facial masks, cleansing devices, and sun care products; and makeup products, such as lipsticks, lip glosses, mascaras, foundations, eyeshadows, nail polishes, and powders, as well as compacts, brushes, and other makeup tools. It also provides fragrance products in various forms comprising eau de parfum sprays and colognes, as well as lotions, powders, creams, candles, and soaps; and hair care products that include shampoos, conditioners, styling products, treatment, finishing sprays, and hair color products, as well as sells ancillary products and services. The company offers its products under Estée Lauder, Aramis, Clinique, Lab Series, Origins, M·A·C, Bobbi Brown, La Mer, Aveda, Jo Malone London, Bumble and bumble, Darphin, Smashbox, Le Labo, Editions de Parfums Frédéric Malle, GLAMGLOW, By Kilian, BECCA, Too Faced, Dr. Jart+, DECIEM, and The Ordinary brands. It also holds license arrangements for Tommy Hilfiger, Donna Karan New York, DKNY, Michael Kors, and Ermenegildo Zegna brands. The company sells its products through department stores, specialty-multi retailers, upscale perfumeries and pharmacies, and salons and spas; freestanding stores; its own and authorized retailer websites; third-party online malls; stores in airports; and in-flight and duty-free shops. The company was founded in 1946 and is headquartered in New York, New York.
- CEO
- Stephane de la Faverie
- Employees
- 44.02K
- Beta
- 1.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($37.92 ÷ $79.30) − 1 = -52.18% (DCF, example).