Estee Lauder Companies Inc
DUS:ELAA

Watchlist Manager
Estee Lauder Companies Inc Logo
Estee Lauder Companies Inc
DUS:ELAA
Watchlist
Price: 91 EUR -1.73% Market Closed
Market Cap: 85.5B EUR
Section:
 

Relative Value

The Relative Value of one ELAA stock under the Base Case scenario is 103.64 EUR. Compared to the current market price of 91 EUR, Estee Lauder Companies Inc is Undervalued by 12%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ELAA Relative Value
Base Case
103.64 EUR
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.7
P/S
P/S
Price to Sales
2.7
vs History
68
vs Industry
31
Median 3Y
2.7
Median 5Y
4.1
Industry
1
Forward
2.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
9
Median 3Y
60.3
Median 5Y
55.9
Industry
17.7
Forward
48.6
More Details
24.2
P/OCF
P/OCF
Price to OCF
24.2
vs History
66
vs Industry
30
Median 3Y
24.1
Median 5Y
28.3
Industry
11.7
More Details
372.6
P/FCFE
P/FCFE
Price to FCFE
372.6
vs History
0
vs Industry
11
Median 3Y
42.9
Median 5Y
45.5
Industry
15.6
More Details
10
P/B
P/B
Price to Book Value
10
vs History
55
vs Industry
7
Median 3Y
8.5
Median 5Y
12.2
Industry
1.5
More Details
3
EV/S
EV/S
Enterprise Value to Sales
3
vs History
68
vs Industry
28
Median 3Y
3
Median 5Y
4.2
Industry
1.2
Forward
2.9
More Details
4.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.1
vs History
68
vs Industry
56
Median 3Y
4.1
Median 5Y
5.6
Industry
4
More Details
21.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.1
vs History
57
vs Industry
27
Median 3Y
20.2
Median 5Y
23.3
Industry
10.4
Forward
18.6
More Details
34.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
34.8
vs History
42
vs Industry
21
Median 3Y
32.4
Median 5Y
33
Industry
13.5
Forward
29
More Details
27.4
EV/OCF
EV/OCF
Enterprise Value to OCF
27.4
vs History
63
vs Industry
25
Median 3Y
26.1
Median 5Y
29.3
Industry
12.5
More Details
42
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
42
vs History
34
vs Industry
19
Median 3Y
28.6
Median 5Y
38.2
Industry
15.6
More Details
2.8
EV/IC
EV/IC
Enterprise Value to IC
2.8
vs History
61
vs Industry
28
Median 3Y
2.7
Median 5Y
4
Industry
1.2
More Details

Multiples Across Competitors

ELAA Competitors Multiples
Estee Lauder Companies Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Estee Lauder Companies Inc
DUS:ELAA
38.8B EUR 2.7 -41.7 21.1 34.8
FR
L'Oreal SA
PAR:OR
193.9B EUR 4.4 31.7 18.4 22.4
UK
Unilever PLC
LSE:ULVR
118.6B GBP 2.2 23.7 201.7 234.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.4 49.3 35.8 39.6
UK
HALEON PLC
LSE:HLN
33.4B GBP 3 23.2 14 15.9
DE
Beiersdorf AG
XETRA:BEI
20.4B EUR 2.1 23.1 11.4 14.5
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.9 11.4 17.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.3 67.7 42.1 46.1
IN
Dabur India Ltd
NSE:DABUR
865.2B INR 6.8 47.8 35.9 44.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
LU
L'Occitane International SA
HKEX:973
49.7B HKD 2.1 57.8 12.2 19.1
P/E Multiple
Earnings Growth PEG
US
Estee Lauder Companies Inc
DUS:ELAA
Average P/E: 38.7
Negative Multiple: -41.7 		N/A N/A
FR
L'Oreal SA
PAR:OR
31.7
8%
4
UK
Unilever PLC
LSE:ULVR
23.7
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
49.3
8%
6.2
UK
HALEON PLC
LSE:HLN
23.2
12%
1.9
DE
Beiersdorf AG
XETRA:BEI
23.1
8%
2.9
JP
Kao Corp
TSE:4452
23.9
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
67.7
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
47.8
12%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
57.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Estee Lauder Companies Inc
DUS:ELAA
Average EV/EBITDA: 40.4
21.1
15%
1.4
FR
L'Oreal SA
PAR:OR
18.4
5%
3.7
UK
Unilever PLC
LSE:ULVR
201.7
1%
201.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.8
8%
4.5
UK
HALEON PLC
LSE:HLN
14
4%
3.5
DE
Beiersdorf AG
XETRA:BEI
11.4
-1%
N/A
JP
Kao Corp
TSE:4452
11.4
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.1
13%
3.2
IN
Dabur India Ltd
NSE:DABUR
35.9
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
12.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Estee Lauder Companies Inc
DUS:ELAA
Average EV/EBIT: 48.9
34.8
25%
1.4
FR
L'Oreal SA
PAR:OR
22.4
6%
3.7
UK
Unilever PLC
LSE:ULVR
234.4
1%
234.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.6
9%
4.4
UK
HALEON PLC
LSE:HLN
15.9
4%
4
DE
Beiersdorf AG
XETRA:BEI
14.5
-2%
N/A
JP
Kao Corp
TSE:4452
17.5
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
46.1
13%
3.5
IN
Dabur India Ltd
NSE:DABUR
44.4
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
19.1
N/A N/A

See Also

Summary
ELAA intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELAA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELAA stock valuation using valuation multiples.
Wall Street Estimates
ELAA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ELAA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.