Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
22.92 USD21.42 USD26.86 USD
+257%
21.42 USDCurrent price is 256.5% above the base model value.
E
US
EL.US · ESTEE LAUDER COMPANIES INC
US · US
Latest price76.37 USD
30D-23.31%
Vs. base value+130%
Research summary
EL.US latest organized financial period shows revenue declined -8.21% YoY and net income lacks a complete YoY comparison. Current price is about 76.37 USD, while the model base case is about 33.17 USD; the current price sits +130% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue14B USD
Net income-
Free cash flow670M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price76.37 USD
Base value33.17 USD
Vs. base+130%
Price date2026/04/29
29.42 USD33.17 USD35.46 USD
+130%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
29.42 USD33.17 USD35.46 USD
+130%
33.17 USDCurrent price is 130.2% above the base model value.Adjusted reference: 45.01 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth14.7%
Current price implies roughly 14.7% annualized FCF growth.
14.7%Current price implies roughly 14.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
44.95 USD44.95 USD44.95 USD
+69.9%
44.95 USDCurrent price is 69.9% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/06/30 | Asset sale gain/loss | Asset sale gain/loss | -15M USD | Medium |
| 2024/06/30 | Asset sale gain/loss | Asset sale gain/loss | -14M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -98M USD | Medium |
| 2023/06/30 | Asset sale gain/loss | Asset sale gain/loss | -31M USD | Medium |
| 2023/06/30 | Restructuring charges | Restructuring | -134M USD | Medium |
| 2022/06/30 | Asset sale gain/loss | Asset sale gain/loss | -19M USD | Medium |
| 2022/06/30 | Restructuring charges | Restructuring | -341M USD | Medium |
| 2021/06/30 | Asset sale gain/loss | Asset sale gain/loss | -55M USD | Medium |
| 2021/06/30 | Restructuring charges | Restructuring | -540M USD | Medium |
| 2020/06/30 | Asset sale gain/loss | Asset sale gain/loss | -47M USD | Medium |
| 2020/06/30 | Restructuring charges | Restructuring | -197M USD | Medium |
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | -4M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -380M USD | Medium |
| 2024/12/31 | Asset sale gain/loss | Asset sale gain/loss | -3M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -370M USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -84M USD | Medium |
| 2024/03/31 | Asset sale gain/loss | Asset sale gain/loss | -11M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -73M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/06/30 | Annual | 14B USD | - | - | 670M USD | -3.15 | -3.11 |
| 2024/06/30 | Annual | 16B USD | - | - | 1B USD | 1.08 | 1.39 |
| 2023/06/30 | Annual | 16B USD | - | - | 728M USD | 2.79 | 3.24 |
| 2022/06/30 | Annual | 18B USD | - | - | 2B USD | 6.55 | 7.53 |
| 2021/06/30 | Annual | 16B USD | - | - | 3B USD | 7.79 | 9.41 |
Ad placement