Estee Lauder Companies Inc
NYSE:EL

Watchlist Manager
Estee Lauder Companies Inc Logo
Estee Lauder Companies Inc
NYSE:EL
Watchlist
Price: 117.794 USD -1.42% Market Closed
Market Cap: $42.4B

Relative Value

The Relative Value of one EL stock under the Base Case scenario is 101.696 USD. Compared to the current market price of 117.794 USD, Estee Lauder Companies Inc is Overvalued by 14%.

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.

EL Relative Value
Base Case
101.696 USD
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EL Competitors Multiples
Estee Lauder Companies Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Estee Lauder Companies Inc
NYSE:EL
42.4B USD 2.9 -45.6 22.8 37.7
FR
L'Oreal SA
PAR:OR
204.9B EUR 4.7 33.5 19 23.1
UK
Unilever PLC
LSE:ULVR
118.9B GBP 2.2 23.7 14.1 16.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.7T INR 8.8 51.9 37.7 41.8
UK
HALEON PLC
LSE:HLN
34.2B GBP 3 23.6 14.5 16.5
DE
Beiersdorf AG
XETRA:BEI
21.4B EUR 2.2 24.4 12 15.3
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.2 11 16.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69.7 43.6 47.8
IN
Dabur India Ltd
NSE:DABUR
920.5B INR 7.3 51.6 37.2 46.1
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.1T JPY 1.1 -19.6 13.4 60.1
P/E Multiple
Earnings Growth PEG
US
Estee Lauder Companies Inc
NYSE:EL
Average P/E: 37.7
Negative Multiple: -45.6
N/A N/A
FR
L'Oreal SA
PAR:OR
33.5
8%
4.2
UK
Unilever PLC
LSE:ULVR
23.7
10%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.9
7%
7.4
UK
HALEON PLC
LSE:HLN
23.6
12%
2
DE
Beiersdorf AG
XETRA:BEI
24.4
7%
3.5
JP
Kao Corp
TSE:4452
23.2
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.7
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
51.6
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -19.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Estee Lauder Companies Inc
NYSE:EL
Average EV/EBITDA: 22.5
22.8
15%
1.5
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
14.1
1%
14.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.7
8%
4.7
UK
HALEON PLC
LSE:HLN
14.5
4%
3.6
DE
Beiersdorf AG
XETRA:BEI
12
-1%
N/A
JP
Kao Corp
TSE:4452
11
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.6
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
37.2
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
13.4
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Estee Lauder Companies Inc
NYSE:EL
Average EV/EBIT: 32.2
37.7
25%
1.5
FR
L'Oreal SA
PAR:OR
23.1
6%
3.8
UK
Unilever PLC
LSE:ULVR
16.4
1%
16.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.8
9%
4.6
UK
HALEON PLC
LSE:HLN
16.5
4%
4.1
DE
Beiersdorf AG
XETRA:BEI
15.3
-2%
N/A
JP
Kao Corp
TSE:4452
16.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.8
13%
3.7
IN
Dabur India Ltd
NSE:DABUR
46.1
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
60.1
N/A N/A