|
Market Closed -
London S.E.
11:35:28 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 4,649.00 GBX | +0.23% |
|
+0.44% | -4.33% |
| 12:22pm | UK's FTSE 100 flat as mining and oil gains counter broader weakness | RE |
| 05:54am | Unilever PLC : Bernstein maintains a Buy 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 | 116,586 | - | - |
| Change | - | -0.87% | -8.22% | 24.41% | -10.98% | -3.81% | - | - |
| Enterprise Value (EV) 1 | 145,787 | 142,910 | 133,089 | 160,666 | 144,279 | 140,420 | 139,360 | 138,495 |
| Change | - | -1.97% | -6.87% | 20.72% | -10.2% | -2.67% | -0.75% | -0.62% |
| P/E | 20.2x | 15.8x | 17.1x | 24x | 21.5x | 18.1x | 16.7x | 15.7x |
| PBR | 7.03x | 6.27x | 6.05x | 6.81x | 7.82x | 7.25x | 6.74x | 6.24x |
| PEG | - | 0.5x | -1.2x | -2.3x | 40.28x | 1.2x | 2.05x | 2.48x |
| 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 | 2.48x |
| 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 | 21.9x | 19.9x | 18.8x |
| FCF Yield | 4.39% | 3.96% | 5.33% | 4.31% | 4.1% | 4.57% | 5.03% | 5.31% |
| Dividend per Share 2 | 1.954 | 1.883 | 1.921 | 1.979 | 1.82 | 1.912 | 2.001 | 2.093 |
| Rate of return | 3.7% | 3.55% | 3.9% | 3.2% | 3.27% | 3.53% | 3.7% | 3.87% |
| EPS 2 | 2.61 | 3.364 | 2.88 | 2.576 | 2.59 | 2.996 | 3.24 | 3.444 |
| Distribution rate | 74.8% | 56% | 66.7% | 76.8% | 70.3% | 63.8% | 61.8% | 60.8% |
| Net sales 1 | 52,444 | 60,073 | 59,604 | 60,761 | 50,503 | 51,666 | 53,820 | 55,741 |
| EBITDA 1 | 11,382 | 11,408 | 11,510 | 12,803 | 11,394 | 11,710 | 12,300 | 12,855 |
| EBIT 1 | 9,636 | 9,683 | 9,931 | 11,179 | 10,084 | 10,371 | 10,909 | 11,421 |
| Net income 1 | 6,049 | 7,642 | 6,487 | 5,744 | 9,469 | 6,482 | 6,679 | 7,302 |
| Net Debt 1 | 25,510 | 23,676 | 23,657 | 24,519 | 23,076 | 23,834 | 22,774 | 21,909 |
| Reference price 2 | 52.85 | 53.04 | 49.26 | 61.87 | 55.70 | 54.14 | 54.14 | 54.14 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.07x | 2.72x | 11.99x | 3.53% | 136B | |
| 21x | 4.06x | 14.8x | 3.05% | 336B | |
| 24.71x | 3.7x | 15.54x | 2.34% | 72.44B | |
| 41.91x | 6.75x | 29.3x | 2.2% | 49.67B | |
| 20.12x | 2.81x | 11.76x | 4.42% | 36.74B | |
| 94.79x | 2.75x | 16.55x | 1.44% | 35.46B | |
| 22.78x | 1.66x | 10.66x | 2.24% | 19.88B | |
| 20.53x | 1.32x | 8.59x | 1.28% | 19.79B | |
| 15.65x | 1.51x | 8.64x | 3.38% | 19.44B | |
| 39.85x | 5.62x | 27.53x | 1.8% | 9.96B | |
| Average | 31.94x | 3.29x | 15.53x | 2.57% | 73.49B | |
| Weighted average by Cap. | 25.90x | 3.65x | 15.00x | 2.92% |
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
- Valuation Unilever PLC
Select your edition
All financial news and data tailored to specific country editions
