Estée Lauder Cos. Inc. (EL)

Estée Lauder Cos. Inc., FCFE calculation

US$ in millions

	12 months ended	Jun 30, 2019	Jun 30, 2018	Jun 30, 2017	Jun 30, 2016	Jun 30, 2015	Jun 30, 2014
	Net earnings attributable to The Estée Lauder Companies Inc.
	Net earnings attributable to noncontrolling interests
	Net noncash charges
	Changes in operating assets and liabilities
	Net cash flows provided by operating activities
	Capital expenditures
	Proceeds from sale of property, plant and equipment
	Proceeds (repayments) of current debt, net
	Proceeds from issuance of long-term debt, net
	Debt issuance costs
	Repayments and redemptions of long-term debt
	Free cash flow to equity (FCFE)

Based on: 10-K (filing date: 2019-08-23), 10-K (filing date: 2018-08-24), 10-K (filing date: 2017-08-25), 10-K (filing date: 2016-08-24), 10-K (filing date: 2015-08-20), 10-K (filing date: 2014-08-20).

Estée Lauder Cos. Inc., current P/FCFE calculation, comparison to benchmarks

No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Colgate-Palmolive Co.
Kimberly-Clark Corp.
Nike Inc.
P/FCFE, Sector
Personal Goods
P/FCFE, Industry
Consumer Goods

Based on: 10-K (filing date: 2019-08-23).

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.

Estée Lauder Cos. Inc., historical P/FCFE calculation, comparison to benchmarks

		Jun 30, 2019	Jun 30, 2018	Jun 30, 2017	Jun 30, 2016	Jun 30, 2015	Jun 30, 2014
	No. shares of common stock outstanding1
	Selected Financial Data (US$)
	Free cash flow to equity (FCFE) (in millions)2
	FCFE per share3
	Share price1, 4
	Valuation Ratio
	P/FCFE5
	Benchmarks
	P/FCFE, Competitors6
	Colgate-Palmolive Co.
	Kimberly-Clark Corp.
	Nike Inc.
	P/FCFE, Sector
	Personal Goods
	P/FCFE, Industry
	Consumer Goods

Based on: 10-K (filing date: 2019-08-23), 10-K (filing date: 2018-08-24), 10-K (filing date: 2017-08-25), 10-K (filing date: 2016-08-24), 10-K (filing date: 2015-08-20), 10-K (filing date: 2014-08-20).