Estee Lauder Companies Inc banner

Estee Lauder Companies Inc
SWB:ELAA

Watchlist Manager
Estee Lauder Companies Inc Logo
Estee Lauder Companies Inc
SWB:ELAA
Watchlist
Price: 62 EUR -18.85% Market Closed
Market Cap: €56.6B

Relative Value

The Relative Value of one ELAA stock under the Base Case scenario is 101.56 EUR. Compared to the current market price of 62 EUR, Estee Lauder Companies Inc is Undervalued by 39%.

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
101.56 EUR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ELAA 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
SWB:ELAA
26.4B EUR 1.8 -148.5 13.8 21.8
FR
L'Oreal SA
PAR:OR
186.8B EUR 4.2 30.4 18.5 22.5
UK
Unilever PLC
LSE:ULVR
98.8B GBP 2.3 12.1 12 13.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
4.9T INR 7.7 34.5 33.1 36.6
UK
HALEON PLC
LSE:HLN
32B GBP 2.9 19.2 13.4 15.3
DE
Beiersdorf AG
XETRA:BEI
16.1B EUR 1.7 17.5 8.2 10.2
JP
Kao Corp
TSE:4452
2.7T JPY 1.6 22.8 10.4 15.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1T INR 7 58.4 35.2 38.5
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
IN
Dabur India Ltd
NSE:DABUR
747.4B INR 5.9 41.5 30.1 37.1
JP
Shiseido Co Ltd
TSE:4911
1.2T JPY 1.3 -29.9 15.3 76
P/E Multiple
Earnings Growth PEG
US
Estee Lauder Companies Inc
SWB:ELAA
Average P/E: 29.5
Negative Multiple: -148.5
N/A N/A
FR
L'Oreal SA
PAR:OR
30.4
13%
2.3
UK
Unilever PLC
LSE:ULVR
12.1
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
34.5
7%
4.9
UK
HALEON PLC
LSE:HLN
19.2
11%
1.7
DE
Beiersdorf AG
XETRA:BEI
17.5
10%
1.8
JP
Kao Corp
TSE:4452
22.8
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
58.4
18%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
41.5
11%
3.8
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -29.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Estee Lauder Companies Inc
SWB:ELAA
Average EV/EBITDA: 19
13.8
16%
0.9
FR
L'Oreal SA
PAR:OR
18.5
8%
2.3
UK
Unilever PLC
LSE:ULVR
12
4%
3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.1
7%
4.7
UK
HALEON PLC
LSE:HLN
13.4
7%
1.9
DE
Beiersdorf AG
XETRA:BEI
8.2
6%
1.4
JP
Kao Corp
TSE:4452
10.4
8%
1.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
12%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
30.1
11%
2.7
JP
Shiseido Co Ltd
TSE:4911
15.3
19%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Estee Lauder Companies Inc
SWB:ELAA
Average EV/EBIT: 28.7
21.8
26%
0.8
FR
L'Oreal SA
PAR:OR
22.5
10%
2.2
UK
Unilever PLC
LSE:ULVR
13.6
4%
3.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.6
8%
4.6
UK
HALEON PLC
LSE:HLN
15.3
8%
1.9
DE
Beiersdorf AG
XETRA:BEI
10.2
4%
2.5
JP
Kao Corp
TSE:4452
15.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
38.5
13%
3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
37.1
11%
3.4
JP
Shiseido Co Ltd
TSE:4911
76
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett