|
Delayed
Sao Paulo
10:17:21 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 72.60 BRL | -2.42% |
|
+1.58% | +0.43% |
| 09:19am | Strong Jobs and Shaky Stocks |  |
| 05:59am | Unilever PLC : Deutsche Bank reaffirms its Neutral rating | ZD |
Company Valuation: Unilever PLC
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 | 130,055 | - | - |
| Change | - | -0.87% | -8.22% | 24.41% | -10.98% | 7.3% | - | - |
| Enterprise Value (EV) 1 | 145,787 | 142,910 | 133,089 | 160,666 | 144,279 | 154,075 | 153,093 | 152,502 |
| Change | - | -1.97% | -6.87% | 20.72% | -10.2% | 6.79% | -0.64% | -0.39% |
| P/E | 20.2x | 15.8x | 17.1x | 24x | 21.5x | 19.7x | 18.1x | 17.3x |
| PBR | 7.03x | 6.27x | 6.05x | 6.81x | 7.82x | 8.18x | 7.5x | 6.86x |
| PEG | - | 0.5x | -1.2x | -2.3x | 40.28x | 1.1x | 2.05x | 3.99x |
| Capitalization / Revenue | 2.29x | 1.98x | 1.84x | 2.24x | 2.4x | 2.5x | 2.39x | 2.3x |
| EV / Revenue | 2.78x | 2.38x | 2.23x | 2.64x | 2.86x | 2.96x | 2.81x | 2.7x |
| EV / EBITDA | 12.8x | 12.5x | 11.6x | 12.5x | 12.7x | 13.1x | 12.3x | 11.7x |
| EV / EBIT | 15.1x | 14.8x | 13.4x | 14.4x | 14.3x | 14.8x | 13.9x | 13.2x |
| EV / FCF | 22.8x | 25.3x | 18.8x | 23.2x | 24.4x | 23.9x | 21.4x | 20.8x |
| FCF Yield | 4.39% | 3.96% | 5.33% | 4.31% | 4.1% | 4.18% | 4.67% | 4.8% |
| Dividend per Share 2 | 1.954 | 1.883 | 1.921 | 1.979 | 1.82 | 1.926 | 2.015 | 2.124 |
| Rate of return | 3.7% | 3.55% | 3.9% | 3.2% | 3.27% | 3.19% | 3.34% | 3.52% |
| EPS 2 | 2.61 | 3.364 | 2.88 | 2.576 | 2.59 | 3.068 | 3.34 | 3.484 |
| Distribution rate | 74.8% | 56% | 66.7% | 76.8% | 70.3% | 62.8% | 60.3% | 61% |
| Net sales 1 | 52,444 | 60,073 | 59,604 | 60,761 | 50,503 | 52,046 | 54,509 | 56,549 |
| EBITDA 1 | 11,382 | 11,408 | 11,510 | 12,803 | 11,394 | 11,772 | 12,447 | 12,980 |
| EBIT 1 | 9,636 | 9,683 | 9,931 | 11,179 | 10,084 | 10,436 | 11,037 | 11,543 |
| Net income 1 | 6,049 | 7,642 | 6,487 | 5,744 | 9,469 | 6,598 | 6,910 | 7,356 |
| Net Debt 1 | 25,510 | 23,676 | 23,657 | 24,519 | 23,076 | 24,020 | 23,037 | 22,447 |
| Reference price 2 | 52.85 | 53.04 | 49.26 | 61.87 | 55.70 | 60.41 | 60.41 | 60.41 |
| Nbr of stocks (in thousands) | 2,275,903 | 2,247,919 | 2,221,344 | 2,200,509 | 2,175,828 | 2,152,978 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/13/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.46x | 4.6x | 16.84x | 2.63% | 387B | |
| 34.78x | 5.26x | 21.87x | 1.69% | 272B | |
| 19.69x | 2.96x | 13.09x | 3.19% | 146B | |
| 27.13x | 3.97x | 16.58x | 2.15% | 78.45B | |
| 18.83x | 4.4x | 20.41x | 4.67% | 67.78B | |
| 62.59x | 8.86x | 34.21x | 0.25% | 55.83B | |
| 41.22x | 6.54x | 28.77x | 2.29% | 49.28B | |
| 35.14x | 2.7x | 14.46x | 1.34% | 39B | |
| 25.17x | 1.84x | 11.75x | 2.01% | 22.29B | |
| Average | 32.11x | 4.57x | 19.77x | 2.25% | 124.23B | |
| Weighted average by Cap. | 29.22x | 4.67x | 18.98x | 2.37% |
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
- ULVR Stock
- ULEV34 Stock
- Valuation Unilever PLC
Select your edition
All financial news and data tailored to specific country editions
