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

Intrinsic Value

The intrinsic value of one ELAA stock under the Base Case scenario is 70.97 EUR. Compared to the current market price of 91 EUR, Estee Lauder Companies Inc is Overvalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ELAA Intrinsic Value
70.97 EUR
Overvaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Estee Lauder Companies Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about ELAA?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ELAA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Estee Lauder Companies Inc.

Explain Valuation
Compare ELAA to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Estee Lauder’s heavy reliance on the travel retail channel makes it vulnerable during periods of reduced global travel and pandemic-related disruptions, exposing it to inventory buildup risks and heightened margin pressures.

The company’s portfolio skews strongly toward luxury and prestige brands; in a tougher macroeconomic environment, consumer downtrading to more affordable products could erode Estee Lauder’s market share and hamper profitability.

Intense competition from emerging, digitally native beauty brands and shifts in consumer preferences toward clean and niche labels may challenge Estee Lauder’s traditional marketing strategies and slow organic sales growth.

Bull Theses

Estee Lauder’s diverse lineup of highly recognized prestige brands, including La Mer, Mac, and Clinique, underpins its strong pricing power and resilience in capturing affluent consumer demand worldwide.

The firm’s continued investment in digital channels and data analytics has enhanced its omnichannel capabilities, enabling Estee Lauder to adapt quickly to evolving consumer trends and drive higher online sales.

Expansion within high-growth beauty categories, such as skincare and fragrance, coupled with strong penetration in emerging markets like China, positions Estee Lauder for robust topline growth over the long term.

Show More Less
How do you feel about EL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Estee Lauder Companies Inc

Current Assets 6.7B
Cash & Short-Term Investments 2.2B
Receivables 1.9B
Other Current Assets 2.6B
Non-Current Assets 12.6B
PP&E 5B
Intangibles 5.8B
Other Non-Current Assets 1.8B
Current Liabilities 5.1B
Accounts Payable 1.3B
Accrued Liabilities 3.3B
Other Current Liabilities 535m
Non-Current Liabilities 10.4B
Long-Term Debt 7.3B
Other Non-Current Liabilities 3B
Efficiency

Free Cash Flow Analysis
Estee Lauder Companies Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Estee Lauder Companies Inc

Revenue
14.4B USD
Cost of Revenue
-3.7B USD
Gross Profit
10.7B USD
Operating Expenses
-9.5B USD
Operating Income
1.3B USD
Other Expenses
-2.2B USD
Net Income
-930m USD
Fundamental Scores

ELAA Profitability Score
Profitability Due Diligence

Estee Lauder Companies Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Declining Gross Margin
42/100
Profitability
Score

Estee Lauder Companies Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

ELAA Solvency Score
Solvency Due Diligence

Estee Lauder Companies Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Average D/E
40/100
Solvency
Score

Estee Lauder Companies Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ELAA Price Targets Summary
Estee Lauder Companies Inc

Wall Street analysts forecast ELAA stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ELAA is 87.08 EUR with a low forecast of 55.77 EUR and a high forecast of 108.83 EUR.

Lowest
Price Target
55.77 EUR
39% Downside
Average
Price Target
87.08 EUR
4% Downside
Highest
Price Target
108.83 EUR
20% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

EL Insider Trading
Buy and sell transactions by insiders

ELAA News

Other Videos
What is the Intrinsic Value of one ELAA stock?

The intrinsic value of one ELAA stock under the Base Case scenario is 70.97 EUR.

Is ELAA stock undervalued or overvalued?

Compared to the current market price of 91 EUR, Estee Lauder Companies Inc is Overvalued by 22%.

Back to Top