ESTEE LAUDER COMPANIES INC (EL)
Perfumes, Cosmetics & Other Toilet Preparations
Latest Price
$83.90
TTM P/E
--
Normalized P/E
49.32
Div Yield
1.67%
Book Value
11.01
P/B Ratio
7.62
Valuation metrics
adjust assumptions →Norm. op. income: $1.5B (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$19.23
77% downside
Base FCF: $1.4B (median of recent 5yr)
Growth: -11%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$10.12
88% downside
Institutional Ownership
60.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 18.55M | $1.33B | 5.11% | +474.3K | 2026-03-31 |
| FMR LLC | 18.11M | $1.30B | 4.99% | +1.77M | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 16.07M | $1.15B | 4.43% | -- | 2026-03-31 |
| BANK OF AMERICA CORP /DE/ | 13.84M | $993.0M | 3.82% | +12.53M | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 12.14M | $871.0M | 3.35% | -- | 2026-03-31 |
| STATE STREET CORP | 11.79M | $846.0M | 3.25% | +207.2K | 2026-03-31 |
| EAGLE CAPITAL MANAGEMENT LLC | 7.93M | $569.0M | 2.19% | -796.9K | 2026-03-31 |
| Bank of New York Mellon Corp | 6.79M | $487.0M | 1.87% | -704.0K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 6.65M | $475.0M | 1.83% | +345.2K | 2026-03-31 |
| Independent Franchise Partners LLP | 6.63M | $475.0M | 1.83% | -1.21M | 2026-03-31 |