|
Market Closed -
Deutsche Boerse AG
07:31:32 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 380.80 EUR | -0.91% |
|
-0.52% | +4.27% |
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 | 205,821 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 5.29% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 214,139 | 211,371 | 208,159 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 8.41% | -1.29% | -1.52% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.5x | 26.5x | 24.3x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.49x | 5.02x | 4.59x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.3x | 2.72x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.38x | 4.12x | 3.89x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.56x | 4.23x | 3.93x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.8x | 17.3x | 16x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.3x | 20.4x | 18.7x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.6x | 26.3x | 24.1x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.37% | 3.8% | 4.14% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.769 | 8.375 | 9.031 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.01% | 2.17% | 2.34% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.1 | 14.59 | 15.9 |
| 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 | 46,998 | 49,913 | 52,902 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,382 | 12,204 | 13,039 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,621 | 10,373 | 11,105 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,984 | 7,780 | 8,425 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,318 | 5,550 | 2,338 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 386.60 | 386.60 | 386.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.5x | 4.56x | 18.81x | 2.01% | 240B | |
| 56.91x | 8.11x | 31.16x | 0.22% | 49.91B | |
| 24.86x | 4.55x | 17.63x | 1.34% | 10.4B | |
| 34.76x | 1.66x | 12.55x | 1.64% | 9.29B | |
| 23.16x | 1.66x | 10.64x | 1.16% | 6.15B | |
| 55.18x | 3.33x | 16.22x | -.--% | 6.02B | |
| 23.66x | 2.39x | 12.85x | 2.77% | 3.7B | |
| 14.12x | 1.55x | 8.6x | 3.1% | 3.33B | |
| 20.09x | 2.61x | 12.57x | 3.88% | 2.72B | |
| Average | 31.36x | 3.38x | 15.67x | 1.79% | 36.87B | |
| Weighted average by Cap. | 33.68x | 4.86x | 20.04x | 1.69% |
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
