|
Market Closed -
Xetra
11:35:38 2026-08-12 EDT
|
Pre-market 02:56:54 | |||
| 380.35 EUR | -0.86% |
|
380.22 | -0.03% |
| 08-12 | Fueled by foreign stocks, OTC Markets races toward a $900bn year |  |
| 08-12 | L'Oréal : Gets a Neutral rating from Bernstein | ZD |
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 | 202,546 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 3.62% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 210,770 | 208,002 | 204,796 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 6.71% | -1.31% | -1.54% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29x | 26x | 23.9x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.4x | 4.93x | 4.5x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.3x | 2.69x |
| 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 | 3.88x |
| 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 | 21.9x | 20.1x | 18.5x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.2x | 25.9x | 23.7x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.43% | 3.86% | 4.21% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.783 | 8.385 | 9.039 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.05% | 2.2% | 2.38% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.13 | 14.61 | 15.91 |
| 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 | 46,973 | 49,861 | 52,836 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,416 | 12,193 | 13,025 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,618 | 10,364 | 11,094 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,997 | 7,796 | 8,438 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,224 | 5,455 | 2,249 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 380.45 | 380.45 | 380.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.98x | 4.49x | 18.46x | 2.05% | 234B | |
| 57.64x | 8.21x | 31.55x | 0.22% | 50.56B | |
| 25.71x | 4.7x | 18.33x | 1.3% | 10.49B | |
| 32.89x | 1.58x | 11.92x | 1.72% | 8.73B | |
| 22.78x | 1.63x | 10.46x | 1.18% | 5.92B | |
| 50.13x | 3.05x | 14.88x | -.--% | 5.47B | |
| 24.31x | 2.4x | 12.71x | 2.71% | 3.78B | |
| 14.71x | 1.61x | 9.09x | 3% | 3.42B | |
| 18.59x | 2.4x | 11.63x | 4.17% | 2.48B | |
| Average | 30.64x | 3.34x | 15.45x | 1.82% | 36.07B | |
| Weighted average by Cap. | 33.40x | 4.85x | 19.90x | 1.71% |
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
