Valuation Unilever PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:26 2026-08-10 EDT			5-day change	1st Jan Change
4,637.00 ^GBX	-0.71%		-2.79%	-4.58%

08-06	Diageo's 'Drastic Dave' targets $1 billion cost savings to confront weak growth	RE
08-06	Berenberg Lifts Unilever Price Target, Forecasts as Q2 Volume Growth Beats Expectations; Hold Maintained	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	117,384	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-3.15%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	141,210	140,304	139,442
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-2.13%	-0.64%	-0.61%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18x	16.6x	15.8x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.3x	6.78x	6.28x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1x	2.02x	3.28x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.27x	2.18x	2.11x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.73x	2.61x	2.5x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12.1x	11.4x	10.8x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.6x	12.9x	12.2x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	21.9x	20.1x	19x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.56%	4.98%	5.27%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.912	1.999	2.097
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.51%	3.67%	3.85%
EPS ²	2.61	3.364	2.88	2.576	2.59	3.036	3.286	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	63%	60.8%	60.9%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,655	53,796	55,708
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,710	12,285	12,852
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,371	10,894	11,419
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,574	6,806	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,827	22,921	22,058
Reference price ²	52.85	53.04	49.26	61.87	55.70	54.51	54.51	54.51
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNILEVER PLC	17.95x	2.73x	12.06x	3.51%	136B
PROCTER & GAMBLE COMPANY	21.15x	4.09x	14.92x	3.04%	339B
COLGATE-PALMOLIVE COMPANY	25.37x	3.79x	15.92x	2.28%	74.35B
HINDUSTAN UNILEVER LIMITED	43.47x	7.01x	30.4x	2.12%	51.75B
KENVUE INC.	20.23x	2.82x	11.83x	4.39%	36.94B
ESTEE LAUDER	85.45x	2.51x	15.15x	1.59%	31.96B
KAO CORPORATION	23.85x	1.75x	11.16x	2.14%	20.96B
BEIERSDORF	21.5x	1.4x	8.94x	1.21%	20.47B
ESSITY AB	16.29x	1.56x	8.89x	3.25%	20.18B
GODREJ CONSUMER PRODUCTS LIMITED	44.67x	6.37x	31.01x	1.54%	11.29B
Average	31.99x	3.40x	16.03x	2.51%	74.25B
Weighted average by Cap.	25.58x	3.71x	15.24x	2.9%