|
Market Closed -
Boerse Muenchen
16:44:21 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 373.75 EUR | +0.32% |
|
-3.38% | +1.66% |
| 09-30 | L'Oréal : Bernstein remains Neutral | ZD |
| 09-30 | Italy - Factors to watch on October 2 | RE |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232,521 | 178,538 | 240,974 | 182,877 | 195,473 | 198,447 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 1.52% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 206,711 | 203,940 | 200,706 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 4.65% | -1.34% | -1.59% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.6x | 25.6x | 23.4x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.3x | 4.84x | 4.42x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.1x | 2.2x | 2.54x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.22x | 3.98x | 3.75x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.4x | 4.09x | 3.79x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.2x | 16.7x | 15.4x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.5x | 19.7x | 18.1x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 28.6x | 25.4x | 23.3x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.5% | 3.93% | 4.3% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.762 | 8.365 | 9.031 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.08% | 2.24% | 2.42% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.02 | 14.56 | 15.9 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.6% | 57.4% | 56.8% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,995 | 49,917 | 52,932 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,384 | 12,202 | 13,042 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,607 | 10,378 | 11,116 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,983 | 7,777 | 8,431 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,264 | 5,493 | 2,259 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 372.75 | 372.75 | 372.75 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.29x | 4.07x | 14.88x | 3.03% | 337B | |
| 28.62x | 4.4x | 18.16x | 2.08% | 223B | |
| 17.73x | 2.66x | 11.72x | 3.6% | 128B | |
| 23.18x | 3.45x | 14.51x | 2.52% | 67.17B | |
| 51.2x | 7.23x | 27.86x | 0.31% | 45.15B | |
| 38.12x | 6.13x | 26.61x | 2.45% | 44.87B | |
| 31.81x | 2.4x | 13.47x | 1.69% | 33.27B | |
| 18.12x | 2.57x | 10.73x | 4.91% | 33.04B | |
| 14.14x | 2.31x | 10.68x | 5.47% | 31.38B | |
| Average | 27.13x | 3.91x | 16.51x | 2.9% | 104.73B | |
| Weighted average by Cap. | 24.93x | 3.99x | 16.05x | 2.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OR Stock
- LOR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
