Valuation L'Oréal London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-21 EDT			5-day change	1st Jan Change
378.05 ^EUR	-0.69%		0.00%	+3.19%

07-20	No Gucci, no problem? Coty learns to live without flagship brand	RE
07-09	LOREAL : JP Morgan remains Neutral	ZD

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	202,170	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	3.43%	-	-
Enterprise Value (EV) ¹	231,489	181,571	245,378	187,319	197,524	208,749	206,206	203,176
Change	-	-21.56%	35.14%	-23.66%	5.45%	5.68%	-1.22%	-1.47%
P/E	50.8x	31.4x	39.1x	28.6x	32x	28.7x	26x	24x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.34x	4.9x	4.48x
PEG	-	1.1x	4.56x	7.66x	-7.5x	1.9x	2.5x	2.88x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.34x	4.1x	3.88x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.48x	4.18x	3.9x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	18.5x	17.1x	15.8x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	21.9x	20.2x	18.6x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	31.2x	25.9x	23.9x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.21%	3.86%	4.19%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.753	8.359	8.979
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.05%	2.21%	2.37%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.21	14.56	15.77
Distribution rate	58.5%	56.6%	57.3%	55.8%	62.9%	58.7%	57.4%	56.9%
Net sales ¹	32,288	38,261	41,182	43,487	44,052	46,595	49,301	52,107
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,259	12,091	12,852
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,538	10,231	10,935
Net income ¹	4,597	5,707	6,184	6,409	6,127	7,052	7,751	8,361
Net Debt ¹	-1,033	3,033	4,404	4,443	2,051	6,579	4,036	1,005
Reference price ²	416.95	333.60	450.65	341.85	366.60	378.75	378.75	378.75
Nbr of stocks (in thousands)	557,672	535,187	534,725	534,962	533,205	533,783	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GALDERMA GROUP AG	56.84x	8.2x	32.07x	0.27%	50.07B
APR CO., LTD.	24.57x	4.58x	17.64x	1.26%	9.32B
SHISEIDO COMPANY, LIMITED	29.76x	1.43x	11.01x	1.96%	7.52B
AMOREPACIFIC CORPORATION	20.27x	1.43x	9.09x	1.36%	4.91B
ELF BEAUTY	42.14x	2.75x	13.58x	-.--%	4.69B
INTERPARFUMS, INC.	25.64x	2.53x	13.18x	2.57%	3.98B
PROYA COSMETICS CO.,LTD.	14.31x	1.58x	8.85x	3.03%	3.33B
INTERPARFUMS	20.6x	2.55x	12.45x	3.75%	2.65B
COTY INC.	-4.96x	0.93x	6.34x	-.--%	2.38B
Average	25.46x	2.89x	13.80x	1.58%	9.87B
Weighted average by Cap.	42.64x	5.72x	23.54x	0.87%