EL

NYSE

ESTEE LAUDER COMPANIES INC

Consumer Staples, Personal Care Products

$88.35

close 7 Aug 2026

-0.89%

52-week change

$31.96B

market cap

$66.22

$121.64

52-week range

Expected price

$29.90 – $36.54

Current price

$88.35

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)-124.44x

P/S (TTM)2.15x

P/B8.01x

EV/EBITDA (TTM)31.75x

FCF yield (TTM)4.02%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average62.79x

P/E, sector median23.35x*

Price at 5-year median P/E—*

Indicated dividend yield1.58%

Forward — analyst consensus

Forward P/E (FY2026)36.16x*

Forward P/E (FY2027)27.68x

Forward PEG1.18*

Consensus EPS FY2026 (29 analysts)$2.44

EPS growth (FY2026→FY2027)30.65%

Revenue growth (FY2026)4.50%

Street view

Price target (mean)$95.85*

Target upside8.48%

Ratings (buy / hold / sell)13 / 14 / 1

FY2026 EPS revisions, 30d (up / down)5 / 2

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 31 Mar 2026, filed 1 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -16.56%10Y CAGR -7.56%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$88.35

Cash & equivalents—

Total debt$7.31B

Shares outstanding361.79M

Result

DCF price per share—

Current price$88.35

Margin of safety—

PV of years 1–10$4.03B

PV of terminal value$1.81B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.07B	$894.65M	$746.49M	$622.87M	$519.73M	$433.66M	$361.85M	$301.92M	$251.93M	$210.21M	$3.92B
PV	$992.78M	$767.02M	$592.59M	$457.83M	$353.72M	$273.28M	$211.13M	$163.12M	$126.03M	$97.37M	$1.81B

period to 31 Mar 2026, filed 1 May 2026, close 7 Aug 2026