The Estée Lauder Companies Inc. (EL) Analyst Estimates Annual - Discounting Cash Flows
EL
The Estée Lauder Companies Inc.
EL (NYSE)
Period Ending: 2030
06-30
2029
06-30
2028
06-30
2027
06-30
2026
06-30
2025
06-30
2024
06-30
2023
06-29
2022
06-29
2021
06-29
2020
06-29
2019
06-29
2018
06-29
2017
06-29
2016
06-29
2015
06-29
2014
06-29
2013
06-29
2012
06-29
2011
06-29
2010
06-29
2009
06-29
2008
06-29
2007
06-29
2006
06-29
2005
06-29
2004
06-29
2003
06-29
2002
06-29
2001
06-29
2000
06-29
1999
06-29
1998
06-29
Number of Analysts 3 4 6 11 12 16 18 16 8 14 9 11 8 7 6 10 14 8 8 15 10 12 8 18 9 11 9 10 8 17 9 11 9
Estimated Revenue
Low 17,919 16,896 16,208 15,403 14,806 14,247 15,469 15,647 17,292 15,725 14,022 14,512 13,370 11,549 11,051 10,610 7,234 7,660 6,706 5,922 3,990 5,797 5,416 4,273 5,019 4,435 3,953 3,652 3,601 3,594 3,319 3,044 2,534
Average 18,134 17,098 16,265 15,553 14,976 14,317 15,559 15,796 17,638 16,040 14,303 14,802 13,638 11,780 11,272 10,823 9,042 9,575 8,382 7,403 4,988 7,247 6,770 5,341 6,274 5,544 4,942 4,565 4,502 4,493 4,149 3,804 3,168
High 18,366 17,317 16,323 15,803 15,076 14,427 15,639 15,945 17,901 16,279 14,516 15,023 13,842 11,956 11,441 10,984 10,851 11,490 10,059 8,884 5,986 8,696 8,124 6,409 7,528 6,653 5,930 5,478 5,402 5,392 4,978 4,565 3,801
Estimated EBITDA
Low 2,754 2,597 2,491 2,367 2,276 2,190 2,377 3,280 2,893 612 2,236 1,964 1,636 1,467 1,381 1,484 1,301 1,127 889.8 763.4 694.7 670.7 761.3 500.3 614.4 616.2 486.5 361.8 459.6 542.8 479 428.2 339.4
Average 2,787 2,628 2,500 2,390 2,302 2,200 2,391 4,100 3,616 920.9 2,795 2,455 2,045 1,834 1,726 1,855 1,626 1,409 1,112 954.2 868.4 838.3 951.6 625.4 768 770.3 608.1 452.3 574.5 678.5 598.7 535.3 424.2
High 2,823 2,661 2,509 2,429 2,317 2,217 2,404 4,920 4,339 1,230 3,354 2,946 2,454 2,201 2,071 2,226 1,951 1,691 1,335 1,145 1,042 1,006 1,142 750.5 921.6 924.4 729.7 542.8 689.5 814.2 718.5 642.4 509
Estimated EBIT
Low 1,898 1,790 1,717 1,632 1,569 1,509 1,639 2,403 2,103 232.8 1,354 1,544 1,286 1,143 1,110 1,204 1,065 1,111 918.5 625.6 490.2 538 629.3 407.5 524.1 495.3 1,266 233.3 345.7 433.2 390 353.3 281.4
Average 1,921 1,811 1,723 1,648 1,587 1,517 1,648 3,004 2,628 505.4 1,693 1,930 1,607 1,429 1,388 1,505 1,332 1,389 1,148 782 620.1 672.5 786.7 509.4 655.2 619.1 1,582 307.6 432.2 541.5 487.4 441.6 351.8
High 1,946 1,834 1,729 1,674 1,597 1,528 1,657 3,605 3,154 777.9 2,031 2,316 1,928 1,715 1,665 1,806 1,598 1,667 1,378 938.4 750 807 944 611.3 786.2 742.9 1,898 382 518.6 649.8 584.9 529.9 422.1
Estimated Net Income
Low 1,979 1,507 1,218 932.2 744.7 514 768.7 438.4 1,933 90.42 1,310 1,145 678.7 791.1 768.3 803.2 713.8 728.5 596.3 387.4 278.1 311.1 365.6 209.6 246.7 292.9 219.8 146.6 216.7 265.7 236.3 206.9 163.4
Average 2,010 1,531 1,305 1,086 780.8 549.7 806.7 548 2,416 297.9 1,637 1,432 848.4 988.8 960.3 1,004 892.2 910.6 745.4 484.2 356.6 388.9 457 262 308.4 366.1 274.8 194.5 270.8 332.2 295.3 258.6 204.3
High 2,043 1,556 1,392 1,226 817 585.4 844.8 657.6 2,899 505.4 1,965 1,718 1,018 1,187 1,152 1,205 1,071 1,093 894.5 581 435.1 466.7 548.4 314.4 370.1 439.3 329.7 242.5 325 398.6 354.4 310.3 245.1
Estimated SGA Expenses
Low 10,764 10,149 9,736 9,252 8,894 8,558 9,292 6,770 6,054 4,299 6,415 6,125 5,194 5,382 4,618 4,989 4,486 4,909 4,175 3,758 2,397 3,755 4,028 2,473 3,174 2,789 2,476 2,335 2,452 2,349 2,173 1,998 1,667
Average 10,893 10,271 9,770 9,342 8,996 8,600 9,346 8,463 7,568 5,373 8,019 7,657 6,493 6,728 5,772 6,236 5,608 6,136 5,219 4,698 2,996 4,694 5,035 3,091 3,967 3,486 3,095 2,919 3,065 2,937 2,716 2,498 2,084
High 11,032 10,402 9,805 9,493 9,056 8,666 9,394 10,156 9,081 6,448 9,623 9,188 7,791 8,073 6,927 7,483 6,729 7,363 6,263 5,637 3,595 5,633 6,042 3,709 4,761 4,183 3,714 3,503 3,678 3,524 3,259 2,997 2,501
Estimated EPS
Low 5.5 4.18 3.38 2.59 2.07 1.43 2.13 3.28 6.96 6.02 4.35 5.11 4.36 3.31 3.08 2.71 1.67 1.8 1.44 0.92 0.65 0.74 0.9 0.56 0.7 0.6 0.48 0.38 0.47 0.52 0.45 0.38 0.3
Average 5.58 4.25 3.64 2.95 2.19 1.49 2.23 3.36 7.14 6.18 4.47 5.24 4.47 3.4 3.16 2.78 2.1 2.26 1.79 1.15 0.815 0.93 1.12 0.685 0.87 0.75 0.6 0.48 0.59 0.64 0.56 0.49 0.37
High 5.67 4.32 3.87 3.41 2.27 1.63 2.35 3.43 7.28 6.3 4.55 5.35 4.56 3.47 3.23 2.83 2.53 2.72 2.14 1.38 0.98 1.12 1.35 0.81 1.04 0.9 0.72 0.58 0.71 0.76 0.67 0.6 0.44
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program