|
Market Closed -
Euronext Paris
12:55:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 436.95 EUR | +2.93% |
|
+0.15% | +19.19% |
| 10-29 | Fashion's AI era: face swaps and digital clones | RE |
| 10-29 | RBC Adjusts Estimates for L'Oréal Post-Q3 Results | MT |
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 | 232,626 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 19.01% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 240,841 | 237,997 | 235,495 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 21.93% | -1.18% | -1.05% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 33.3x | 29.6x | 26.9x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 6.19x | 5.64x | 5.15x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.3x | 2.4x | 2.6x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.88x | 4.55x | 4.29x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 5.05x | 4.66x | 4.35x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 21x | 19.1x | 17.6x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 24.7x | 22.4x | 20.7x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 32.9x | 29x | 26.5x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.04% | 3.44% | 3.77% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.711 | 8.424 | 9.148 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 1.76% | 1.93% | 2.09% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.11 | 14.75 | 16.27 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 58.8% | 57.1% | 56.2% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 47,681 | 51,119 | 54,184 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,494 | 12,468 | 13,348 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,746 | 10,618 | 11,387 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,022 | 7,906 | 8,682 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,215 | 5,370 | 2,869 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 436.95 | 436.95 | 436.95 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.32x | 5.05x | 20.95x | 1.76% | 260B | |
| 23.65x | 4.46x | 16.33x | 2.72% | 374B | |
| 19.06x | 2.88x | 12.73x | 3.3% | 141B | |
| 26.28x | 3.86x | 16.23x | 2.26% | 75.96B | |
| 61.17x | 8.67x | 33.45x | 0.25% | 54.59B | |
| 38.78x | 6.15x | 27.05x | 2.43% | 46.14B | |
| 37.44x | 2.8x | 15.57x | 1.42% | 39.52B | |
| 20.34x | 2.83x | 11.82x | 4.37% | 37.11B | |
| 16.93x | 2.49x | 11.53x | 4.78% | 35.9B | |
| 24.24x | 1.77x | 11.29x | 2.08% | 21.52B | |
| Average | 30.12x | 4.10x | 17.70x | 2.54% | 108.55B | |
| Weighted average by Cap. | 28.26x | 4.40x | 17.84x | 2.46% |
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
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
