|
Market Closed -
OTC Markets
15:39:53 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 445.00 USD | -1.42% |
|
-1.02% | +0.29% |
| 05:10am | Armani Said to Launch Potential Minority Stake Sale Talks | MT |
| 12:17am | Armani to kick off stake sale talks with LVMH and L'Oreal, FT reports | 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 | 203,292 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 4% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 211,619 | 208,858 | 205,648 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 7.14% | -1.3% | -1.54% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.3x | 26.2x | 24x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.43x | 4.96x | 4.53x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.1x | 2.2x | 2.65x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.33x | 4.08x | 3.84x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.5x | 4.19x | 3.89x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.6x | 17.1x | 15.8x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22x | 20.1x | 18.5x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.3x | 26.1x | 23.9x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.41% | 3.84% | 4.19% |
| 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% | 2.03% | 2.19% | 2.36% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.03 | 14.57 | 15.88 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.6% | 57.5% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,978 | 49,876 | 52,881 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,379 | 12,197 | 13,036 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,601 | 10,366 | 11,102 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,980 | 7,771 | 8,422 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,327 | 5,566 | 2,356 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 381.85 | 381.85 | 381.85 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.3x | 4.5x | 18.6x | 2.03% | 232B | |
| 52.11x | 7.44x | 28.58x | 0.3% | 45.86B | |
| 23.81x | 4.33x | 16.84x | 1.43% | 10.16B | |
| 31.47x | 1.59x | 11.81x | 1.74% | 8.89B | |
| 23.96x | 1.7x | 10.94x | 1.14% | 6.46B | |
| 53.21x | 3.25x | 15.83x | -.--% | 5.87B | |
| 24.14x | 2.44x | 13.11x | 2.71% | 3.78B | |
| 11.86x | 1.44x | 8.05x | 3.42% | 3.29B | |
| 22.66x | 3x | 14.37x | 3.29% | 3.04B | |
| Average | 30.28x | 3.30x | 15.35x | 1.78% | 35.45B | |
| Weighted average by Cap. | 32.50x | 4.69x | 19.37x | 1.74% |
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
- LRLCF Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
