Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Household
/
Estée Lauder Companies
EL
Estée Lauder Companies
Estée Lauder's Journey to a 22.32x Future PE in 5 Years
PK
PKU
Invested
Community Contributor
Published
17 Aug 25
Updated
17 Aug 25
1
Set Fair Value
0
votes
Share
PKU
's Fair Value
US$204.55
55.5% undervalued
intrinsic discount
17 Aug
US$90.97
Loading
1Y
-2.0%
7D
2.1%
Author's Valuation
US$204.6
55.5% undervalued
intrinsic discount
PKU's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
PKU
's
Fair Value
US$204.6
55.5% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-871m
20b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$19.8b
Earnings US$4.0b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.99%
Personal Products revenue growth rate
0.18%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.30%
Calculation
US$3.96b
Earnings '30
x
28.00x
PE Ratio '30
=
US$110.81b
Market Cap '30
US$110.81b
Market Cap '30
/
363.65m
No. shares '30
=
US$304.71
Share Price '30
US$304.71
Share Price '30
Discounted to 2025 @ 8.30% p.a.
=
US$204.55
Fair Value '25
