← Scroll for more →
Estee Lauder Companies Inc (EL)
Perfumes, Cosmetics & Other Toilet Preparations
Latest Price
$92.77
TTM P/E
--
Normalized P/E
67.33
Div Yield
1.51%
Book Value
11.01
P/B Ratio
8.43
Valuation metrics
adjust assumptions →EPS: $0.50
Book value / share: $15.32
Formula: √(22.5 × EPS × BVPS)
Graham Number
$13.13
86% downside
Norm. op. income: $970M (median of 7yr)
Tax rate: 31%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$8.02
91% downside
Base FCF: $1.3B (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$51.08
45% downside
EPS: $0.50
Target P/E: 67×
Formula: EPS × P/E
P/E Fair Value
$33.50
64% downside
Institutional Ownership
63.9% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Bank of America Corp | 21.25M | $1.68B | 5.87% | +7.41M | 2026-06-30 |
| BlackRock, Inc. | 20.83M | $1.64B | 5.75% | +2.28M | 2026-06-30 |
| Vanguard Capital Management LLC | 16.16M | $1.27B | 4.46% | +82.5K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 12.38M | $977.0M | 3.42% | +237.5K | 2026-06-30 |
| State Street Corp | 11.54M | $911.0M | 3.19% | -250.7K | 2026-06-30 |
| FMR LLC | 10.65M | $840.0M | 2.94% | -7.47M | 2026-06-30 |
| Eagle Capital Management LLC | 9.01M | $711.0M | 2.49% | +1.08M | 2026-06-30 |
| Geode Capital Management, LLC | 6.66M | $523.0M | 1.84% | +8.5K | 2026-06-30 |
| Invesco Ltd. | 5.86M | $462.0M | 1.62% | +649.6K | 2026-06-30 |
| Bank of New York Mellon Corp | 5.82M | $459.0M | 1.61% | -973.6K | 2026-06-30 |