Valuation L'Oréal CBOE

Stocks

Market Closed - CBOE 11:30:00 2026-09-30 EDT			After hours 11:49:24
380.15 ^EUR	-0.05%		379.32	-0.22%

07:31am	L'Oréal : Bernstein remains Neutral	ZD
09-29	Berenberg Study Shows L'Oréal's 'Dominance' in AI Product Discovery	MT

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	202,706	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	3.7%	-	-
Enterprise Value (EV) ¹	231,489	181,571	245,378	187,319	197,524	210,970	208,199	204,965
Change	-	-21.56%	35.14%	-23.66%	5.45%	6.81%	-1.31%	-1.55%
P/E	50.8x	31.4x	39.1x	28.6x	32x	29.2x	26.1x	24x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.41x	4.95x	4.52x
PEG	-	1.1x	4.56x	7.66x	-7.5x	2.1x	2.2x	2.64x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.31x	4.06x	3.83x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.49x	4.17x	3.87x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	18.5x	17.1x	15.7x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	22x	20.1x	18.4x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	29.2x	26x	23.8x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.43%	3.85%	4.21%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.766	8.37	9.03
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.04%	2.2%	2.37%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.03	14.57	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	46,992	49,913	52,928
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,382	12,200	13,040
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,605	10,377	11,115
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	380.75	380.75	380.75
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.79x	4.16x	15.21x	2.96%	344B
L'ORÉAL	29.21x	4.49x	18.54x	2.04%	230B
UNILEVER PLC	18.09x	2.7x	11.92x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	23.56x	3.53x	14.86x	2.45%	68.92B
GALDERMA GROUP AG	52.54x	7.51x	28.85x	0.3%	46.32B
HINDUSTAN UNILEVER LIMITED	38.79x	6.23x	27.01x	2.42%	45.64B
KENVUE INC.	18.87x	2.66x	11.1x	4.71%	34.4B
ESTEE LAUDER	32.3x	2.52x	13.98x	1.69%	34.14B
KIMBERLY-CLARK CORPORATION	14.83x	2.41x	11.11x	5.21%	32.92B
Average	27.78x	4.02x	16.95x	2.82%	107.53B
Weighted average by Cap.	25.48x	4.08x	16.41x	2.73%