|
Market Closed -
London S.E.
11:35:15 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 4,551.50 GBX | -0.16% |
|
-4.44% | -6.34% |
| 03:19am | Nivea CEO: We do not want to become the next auto industry | DP |
| 09-11 | Colgate-Palmolive seeks to divest some personal care brands, sources say | RE |
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 | 114,196 | - | - |
| Change | - | -0.87% | -8.22% | 24.41% | -10.98% | -5.78% | - | - |
| Enterprise Value (EV) 1 | 145,787 | 142,910 | 133,089 | 160,666 | 144,279 | 138,028 | 136,966 | 136,105 |
| Change | - | -1.97% | -6.87% | 20.72% | -10.2% | -4.33% | -0.77% | -0.63% |
| P/E | 20.2x | 15.8x | 17.1x | 24x | 21.5x | 17.9x | 16.4x | 15.4x |
| PBR | 7.03x | 6.27x | 6.05x | 6.81x | 7.82x | 7.11x | 6.61x | 6.11x |
| PEG | - | 0.5x | -1.2x | -2.3x | 40.28x | 1.3x | 1.78x | 2.33x |
| Capitalization / Revenue | 2.29x | 1.98x | 1.84x | 2.24x | 2.4x | 2.21x | 2.12x | 2.05x |
| EV / Revenue | 2.78x | 2.38x | 2.23x | 2.64x | 2.86x | 2.67x | 2.55x | 2.44x |
| EV / EBITDA | 12.8x | 12.5x | 11.6x | 12.5x | 12.7x | 11.8x | 11.1x | 10.6x |
| EV / EBIT | 15.1x | 14.8x | 13.4x | 14.4x | 14.3x | 13.3x | 12.6x | 11.9x |
| EV / FCF | 22.8x | 25.3x | 18.8x | 23.2x | 24.4x | 21.7x | 19.5x | 18.7x |
| FCF Yield | 4.39% | 3.96% | 5.33% | 4.31% | 4.1% | 4.6% | 5.12% | 5.34% |
| Dividend per Share 2 | 1.954 | 1.883 | 1.921 | 1.979 | 1.82 | 1.911 | 1.999 | 2.093 |
| Rate of return | 3.7% | 3.55% | 3.9% | 3.2% | 3.27% | 3.6% | 3.77% | 3.95% |
| EPS 2 | 2.61 | 3.364 | 2.88 | 2.576 | 2.59 | 2.958 | 3.23 | 3.444 |
| Distribution rate | 74.8% | 56% | 66.7% | 76.8% | 70.3% | 64.6% | 61.9% | 60.8% |
| Net sales 1 | 52,444 | 60,073 | 59,604 | 60,761 | 50,503 | 51,662 | 53,815 | 55,741 |
| EBITDA 1 | 11,382 | 11,408 | 11,510 | 12,803 | 11,394 | 11,712 | 12,302 | 12,855 |
| EBIT 1 | 9,636 | 9,683 | 9,931 | 11,179 | 10,084 | 10,373 | 10,911 | 11,421 |
| Net income 1 | 6,049 | 7,642 | 6,487 | 5,744 | 9,469 | 6,486 | 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 | 53.03 | 53.03 | 53.03 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.93x | 2.67x | 11.79x | 3.6% | 133B | |
| 21.34x | 4.08x | 14.92x | 3.03% | 337B | |
| 23.61x | 3.55x | 14.9x | 2.45% | 69.19B | |
| 40.05x | 6.43x | 27.9x | 2.33% | 47.39B | |
| 32.76x | 2.58x | 14.33x | 1.64% | 35.14B | |
| 18.73x | 2.65x | 11.03x | 4.75% | 34.15B | |
| 21.88x | 1.59x | 10.19x | 2.31% | 19.95B | |
| 19.33x | 1.22x | 7.98x | 1.36% | 18.56B | |
| 15.15x | 1.46x | 8.4x | 3.51% | 18.28B | |
| 37.37x | 5.25x | 25.79x | 1.93% | 9.26B | |
| Average | 24.81x | 3.15x | 14.72x | 2.69% | 72.19B | |
| Weighted average by Cap. | 22.60x | 3.59x | 14.65x | 2.98% |
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
