TopFunds

The Estee Lauder Companies

NYSE: EL

Stock price

93.43 USD

(-70.79%) 5 years

fashioncosmeticsHousehold & Personal Products

Insider Transactions

5Y price score: (97)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -70.79%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
15-sep.-26Award16--4,427Tejada Jenniferdirectorlink
15-sep.-26Award3--795Strong Danadirectorlink
15-sep.-26Award16--4,296Nunez Arturodirectorlink
15-sep.-26Award39--10,737ZANNINO RICHARD Fdirectorlink
15-sep.-26Award11--3,006ZANNINO RICHARD Fdirectorlink
15-sep.-26Award3--795Lauder William Pdirector, 10 percent owner: link
15-sep.-26Award16--4,445LAUDER GARY Mdirector, 10 percent owner: link
15-sep.-26Award3--795LAUDER JANEdirector, 10 percent owner: link
15-sep.-26Award174--48,099STERNLICHT BARRY Sdirectorlink
15-sep.-26Award68--18,784STERNLICHT BARRY Sdirectorlink

66.2

52-week range

121.6

93.43

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

3.9 %

Dividend Yield TTM

1.5 %

Market cap $

$ 33,791

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

186.9

Price / Book TTM

8.9

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.6

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

8.1 %

(67.3) %

27.4 %

Free cash flow per share growth

6.7 %

(55.6) %

7.5 %

Earnings per share growth

79.5 %

(93.6) %

(83.1) %

Dividends

Previous dividend:0.35 per share, Paid, Ex-div date Aug 31, 2026

Analyst ratings

Price Target Low

86

Price Target High

120

Price Target Median

102

Buy

21

Hold

21

Sell

4

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
3
3.4
3
4.8
1.9
7.8
6.6
2.8
1.1
(3.1)
0.5
(16.3)%
3
3.1
3.2
3.4
3.5
3.6
02FCF per share
3.4
3.4
5.1
4.8
4.5
8.1
5.5
(4.3)
4
1.9
3.6
0.7%
5.3
5.5
5.8
6
6.2
6.5
03Dividends per share
Help
Adjusted for splitsLearn more
1.1
1.3
1.5
1.7
1.4
2.1
2.3
2.6
2.6
1.7
1.4
2.1%
-
-
-
-
-
-
04Dividends payout, %
37.9%
38.9%
49.3%
34.1%
73.5%
26.2%
35.2%
92%
242.8%
(54.6)%
279.1%
22.1%
-
-
-
-
-
-
05Revenue
$ 11,262
$ 11,824
$ 13,683
$ 14,863
$ 14,294
$ 16,215
$ 17,737
$ 15,910
$ 15,608
$ 14,288
$ 15,049
2.9%
$ 15,492
$ 15,947
$ 16,416
$ 16,899
$ 17,396
$ 17,918
06ㅤ% Change
-
5%
15.7%
8.6%
(3.8)%
13.4%
9.4%
(10.3)%
(1.9)%
(8.5)%
5.3%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
07Net Income
1,115
1,249
1,108
1,785
684
2,870
2,390
1,006
390
(1,133)
182
(16.6)%
1,107
1,140
1,173
1,208
1,244
1,281
08ㅤ% Margin
9.9%
10.6%
8.1%
12%
4.8%
17.7%
13.5%
6.3%
2.5%
(7.9)%
1.2%
7.2% A
7.2%
7.2%
7.2%
7.2%
7.2%
7.2%
09CFO
1,789
1,790
2,562
2,517
2,280
3,631
3,039
1,731
2,360
1,272
1,773
(0.1)%
2,378
2,448
2,520
2,594
2,670
2,750
10ㅤ% Of revenue
15.9%
15.1%
18.7%
16.9%
16%
22.4%
17.1%
10.9%
15.1%
8.9%
11.8%
15.4% A
15.4%
15.4%
15.4%
15.4%
15.4%
15.4%
11CAPEX
(525.3)
(504)
(629)
(744)
(623)
(637)
(1,040)
(3,289)
(919)
(602)
(457)
(1.4)%
(450.7)
(444.4)
(438.3)
(432.2)
(426.3)
(420.4)
12ㅤ% Change
-
(4.1)%
24.8%
18.3%
(16.3)%
2.3%
63.3%
216.3%
(72.1)%
(34.5)%
(24.1)%
(1.4)% A
(1.4)%
(1.4)%
(1.4)%
(1.4)%
(1.4)%
(1.4)%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,264
1,286
1,933
1,773
1,657
2,994
1,999
(1,558)
1,441
670
1,316
0.4%
1,927
2,003
2,082
2,162
2,244
2,330
14Total assets
9,223
11,568
12,567
13,156
17,781
21,971
20,910
23,415
21,677
19,892
19,762
7.9%
21,327
23,016
24,838
26,805
28,927
31,218
15ㅤ% Change
-
25.4%
8.6%
4.7%
35.2%
23.6%
(4.8)%
12%
(7.4)%
(8.2)%
(0.7)%
7.9%
7.9%
7.9%
7.9%
7.9%
7.9%
7.9%
16Total liabilities
5,636
7,166
7,857
8,745
13,819
15,023
14,478
16,998
16,363
16,027
15,956
11%
17,219
18,583
20,054
21,642
23,356
25,205
17ㅤ% Of assets
61.1%
62%
62.5%
66.5%
77.7%
68.4%
69.2%
72.6%
75.5%
80.6%
80.7%
80.7% A
80.7%
80.7%
80.7%
80.7%
80.7%
80.7%
18Shareholders Equity
3,587
4,402
4,710
4,411
3,962
6,948
6,432
6,417
5,314
3,865
3,806
0.6%
4,107
4,433
4,784
5,162
5,571
6,012
19Net Debt
1,328
2,436
1,363
425
3,767
3,141
3,688
6,140
6,431
6,518
5,748
15.8%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
376,600
373,000
375,700
370,400
366,900
368,200
364,900
360,900
360,800
360,100
364,800
(0.3)%
363,641
362,485
361,333
360,184
359,039
357,898
21ㅤ% Change
-
(1)%
0.7%
(1.4)%
(0.9)%
0.4%
(0.9)%
(1.1)%
(0)%
(0.2)%
1.3%
(0.3)%
(0.3)%
(0.3)%
(0.3)%
(0.3)%
(0.3)%
(0.3)%
22ROA
12.1%
10.8%
8.8%
13.6%
3.9%
13.1%
11.4%
4.3%
1.8%
(5.7)%
0.9%
-
5.2%
5%
4.7%
4.5%
4.3%
4.1%
23ROE
31.1%
28.4%
23.5%
40.5%
17.3%
41.3%
37.2%
15.7%
7.3%
(29.3)%
4.8%
-
27%
25.7%
24.5%
23.4%
22.3%
21.3%
24Interest coverage
22.8
16.5
16.1
17.4
3.8
15.1
19
5.9
2.6
2.4
2.3
-
-
-
-
-
-
-
25Dividend Yield
1.3%
1.4%
1%
0.9%
0.7%
0.7%
0.9%
1.3%
2.5%
2.1%
1.8%
-
-
-
-
-
-
-
26P/E Ratio
30.2
28.2
47.4
37.1
99.3
40.2
38.4
69.9
96.7
(25.7)
157.9
-
-
-
-
-
-
-
27Stock price range
76-97
76-98
94-158
122-184
144-220
188-318
229-372
177-282
105-198
50-106
67-120
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
33,677
35,234
52,510
66,241
68,038
115,431
91,681
70,284
37,831
29,096
28,604
(1.6)%
22,760
25,611
28,747
32,197
35,991
-
29FCF Yield
3.8%
3.7%
3.7%
2.7%
2.4%
2.6%
2.2%
(2.2)%
3.8%
2.3%
4.6%
2.1%
8.5%
7.8%
7.2%
6.7%
6.2%
-
30Average stock price
86.4
87
125.9
153.2
182.1
252.9
300.5
229.1
151.3
78.3
93.4
0.8%
62.6
70.7
79.6
89.4
100.2
-
31 CEO
FF
Mr. Fabrizio Freda
SF
Stephane de la Faverie