investorscraft@gmail.com

Intrinsic ValueThe Estée Lauder Companies Inc. (0JTM.L)

Previous Close£114.49
Intrinsic Value
Upside potential
Previous Close
£114.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Estée Lauder Companies Inc. operates as a global leader in the prestige beauty industry, offering a diversified portfolio of skincare, makeup, fragrance, and hair care products under well-recognized brands such as Estée Lauder, Clinique, La Mer, and Jo Malone London. The company’s revenue model is built on premium pricing, brand equity, and a multi-channel distribution strategy that includes department stores, specialty retailers, e-commerce, and travel retail. Its strong market position is reinforced by strategic licensing agreements with luxury fashion brands like Tommy Hilfiger and Michael Kors, enhancing its appeal to affluent consumers. Estée Lauder’s focus on innovation, sustainability, and digital transformation supports its competitive edge in a dynamic sector where consumer preferences and trends evolve rapidly. The company’s ability to cater to diverse demographics and geographies, combined with its emphasis on high-touch customer experiences, solidifies its standing as a key player in the global beauty market.

Revenue Profitability And Efficiency

For FY 2024, Estée Lauder reported revenue of $15.61 billion, with net income of $390 million, reflecting a net margin of approximately 2.5%. Operating cash flow stood at $2.36 billion, indicating robust cash generation despite elevated capital expenditures of $919 million. The company’s profitability metrics suggest operational efficiency, though margins are influenced by marketing investments and supply chain costs inherent to the prestige beauty sector.

Earnings Power And Capital Efficiency

Diluted EPS for the period was $1.08, impacted by macroeconomic headwinds and currency fluctuations. The company’s capital efficiency is underscored by its ability to reinvest in growth initiatives, including digital expansion and product innovation, while maintaining disciplined cost management. Estée Lauder’s strong brand portfolio drives pricing power, supporting sustained earnings potential.

Balance Sheet And Financial Health

Estée Lauder’s balance sheet shows $3.4 billion in cash and equivalents against total debt of $9.83 billion, reflecting a leveraged but manageable position. The company’s liquidity and access to capital markets provide flexibility to navigate cyclical demand shifts. Debt levels are balanced by consistent cash flow generation and a solid asset base.

Growth Trends And Dividend Policy

The company has demonstrated resilience in growth, particularly in Asia-Pacific and e-commerce channels. A dividend of $2.02 per share signals commitment to shareholder returns, supported by a stable payout ratio. Long-term growth is expected to be driven by emerging markets, product innovation, and strategic acquisitions.

Valuation And Market Expectations

With a market capitalization of $22.59 billion and a beta of 1.11, Estée Lauder trades at a premium reflective of its brand strength and growth prospects. Investors anticipate recovery in travel retail and margin expansion as cost pressures ease, though valuation multiples remain sensitive to consumer spending trends.

Strategic Advantages And Outlook

Estée Lauder’s strategic advantages include its iconic brand portfolio, global distribution network, and agility in digital transformation. The outlook remains positive, with opportunities in emerging markets and sustainability-driven product lines. However, macroeconomic volatility and competitive pressures necessitate continued innovation and operational discipline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount