Valuation Unilever PLC Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:05 2026-09-25 EDT			5-day change	1st Jan Change
54.87 ^EUR	+0.38%		+1.80%	-1.40%

09-25	Unilever PLC : JP Morgan gives a Buy rating	ZD
09-24	McCormick Likely to Keep Guidance at Fiscal Q3 Results, UBS Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	120,277	119,234	109,432	136,147	121,203	116,697	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-3.72%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	140,530	139,467	138,606
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-2.6%	-0.76%	-0.62%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.2x	16.8x	15.7x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.27x	6.76x	6.25x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.2x	1.95x	2.37x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.26x	2.17x	2.09x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.72x	2.59x	2.49x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12x	11.3x	10.8x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.5x	12.8x	12.1x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	22.1x	19.9x	19.1x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.52%	5.02%	5.24%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.915	2.009	2.114
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.53%	3.71%	3.9%
EPS ²	2.61	3.364	2.88	2.576	2.59	2.974	3.23	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	64.4%	62.2%	61.4%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,702	53,815	55,741
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,720	12,302	12,855
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,383	10,911	11,421
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,522	6,685	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,833	22,770	21,909
Reference price ²	52.85	53.04	49.26	61.87	55.70	54.19	54.19	54.19
Nbr of stocks (in thousands)	2,275,903	2,247,919	2,221,344	2,200,509	2,175,828	2,153,300	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/13/25	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.($)
PROCTER & GAMBLE COMPANY	21.48x	4.1x	15.01x	3.01%	340B
UNILEVER PLC	18.23x	2.72x	11.99x	3.53%	133B
COLGATE-PALMOLIVE COMPANY	23.4x	3.52x	14.79x	2.47%	68.6B
HINDUSTAN UNILEVER LIMITED	40.44x	6.49x	28.17x	2.32%	47.63B
KENVUE INC.	18.75x	2.65x	11.04x	4.74%	34.19B
ESTEE LAUDER	32.33x	2.52x	13.99x	1.69%	34.18B
KAO CORPORATION	22.73x	1.66x	10.59x	2.22%	20.2B
BEIERSDORF	20.71x	1.34x	8.75x	1.27%	19.52B
ESSITY AB	15.09x	1.45x	8.2x	3.54%	17.7B
Average	23.68x	2.94x	13.61x	2.75%	79.41B
Weighted average by Cap.	22.57x	3.59x	14.60x	2.97%