|
Market Closed -
Swiss Exchange
11:31:22 2026-08-05 EDT
|
5-day change | 1st Jan Change | ||
| 365.45 CHF | -.--% |
|
-.--% | -11.16% |
| 09-08 | L'Oréal : JP Morgan reiterates its Neutral rating | ZD |
| 09-08 | CVC weighs selling Arthea for about $2bn |  |
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 | 206,672 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 5.73% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 214,991 | 212,226 | 209,014 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 8.84% | -1.29% | -1.51% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.6x | 26.6x | 24.4x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.51x | 5.04x | 4.61x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.4x | 2.71x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.4x | 4.14x | 3.91x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.58x | 4.25x | 3.95x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.9x | 17.4x | 16x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.4x | 20.5x | 18.8x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.8x | 26.5x | 24.3x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.36% | 3.78% | 4.12% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.766 | 8.37 | 9.031 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2% | 2.16% | 2.33% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.1 | 14.58 | 15.89 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.3% | 57.4% | 56.8% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,982 | 49,884 | 52,891 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,378 | 12,198 | 13,037 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,600 | 10,367 | 11,103 |
| 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 | 8,319 | 5,553 | 2,342 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 388.20 | 388.20 | 388.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.37x | 4.54x | 18.73x | 2.02% | 238B | |
| 52.05x | 7.44x | 28.58x | 0.24% | 45.65B | |
| 24.81x | 4.52x | 17.56x | 1.34% | 10.68B | |
| 30.48x | 1.54x | 11.49x | 1.8% | 8.76B | |
| 59.36x | 3.56x | 17.36x | -.--% | 6.47B | |
| 23.69x | 1.69x | 10.91x | 1.16% | 6.46B | |
| 23.88x | 2.42x | 12.97x | 2.74% | 3.74B | |
| 12.95x | 1.62x | 8.91x | 3.61% | 3.6B | |
| 21.41x | 2.77x | 13.45x | 3.66% | 2.88B | |
| Average | 30.89x | 3.35x | 15.55x | 1.84% | 36.26B | |
| Weighted average by Cap. | 32.59x | 4.71x | 19.47x | 1.73% |
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
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
