Valuation Unilever PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:28 2025-12-08 am EST			5-day change	1st Jan Change
4,680.00 ^GBX	-6.64%		+2.65%	+2.90%

12:07am	UK stocks - Factors to watch on December 9	RE
11:19pm	Unilever to Implement Share Consolidation Following Magnum Demerger	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	128,674	120,277	119,234	109,432	136,147	118,683	-	-
Change	-	-6.53%	-0.87%	-8.22%	24.41%	-12.83%	-	-
Enterprise Value (EV) ¹	149,602	145,787	142,910	133,089	160,666	143,854	142,899	141,632
Change	-	-2.55%	-1.97%	-6.87%	20.72%	-10.46%	-0.66%	-0.89%
P/E ratio	20.6x	18x	14x	15.2x	21.3x	15.9x	14.5x	13.4x
PBR	7.48x	6.25x	5.57x	5.38x	6.05x	4.91x	4.49x	4.17x
PEG	-	1.91x	0.5x	-1.1x	-2x	1x	1.55x	1.69x
Capitalization / Revenue	2.54x	2.29x	1.98x	1.84x	2.24x	2.02x	2.01x	1.94x
EV / Revenue	2.95x	2.78x	2.38x	2.23x	2.64x	2.44x	2.42x	2.31x
EV / EBITDA	13.1x	12.8x	12.5x	11.6x	12.5x	11.3x	10.9x	10.3x
EV / EBIT	16x	15.1x	14.8x	13.4x	14.4x	13x	12.5x	11.8x
EV / FCF	19.5x	22.8x	25.3x	18.8x	23.2x	21.8x	19.7x	18.1x
FCF Yield	5.13%	4.39%	3.96%	5.33%	4.31%	4.59%	5.08%	5.53%
Dividend per Share ²	1.865	1.954	1.883	1.921	1.979	2.033	2.132	2.258
Rate of return	3.81%	4.16%	3.99%	4.39%	3.6%	4.26%	4.47%	4.74%
EPS ²	2.385	2.61	3.364	2.88	2.576	3.004	3.285	3.545
Distribution rate	78.2%	74.8%	56%	66.7%	76.8%	67.7%	64.9%	63.7%
Net sales ¹	50,724	52,444	60,073	59,604	60,761	58,845	58,976	61,318
EBITDA ¹	11,385	11,382	11,408	11,510	12,803	12,728	13,107	13,745
EBIT ¹	9,367	9,636	9,683	9,931	11,179	11,057	11,426	12,048
Net income ¹	5,581	6,049	7,642	6,487	5,744	6,692	7,231	7,713
Net Debt ¹	20,928	25,510	23,676	23,657	24,519	25,170	24,216	22,949
Reference price ²	49.02	46.98	47.15	43.79	55.00	47.67	47.67	47.67
Nbr of stocks (in thousands)	2,624,898	2,560,390	2,528,909	2,499,012	2,475,573	2,489,645	-	-
Announcement Date	2/4/21	2/10/22	2/9/23	2/8/24	2/13/25	-	-	-

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.($)
UNILEVER PLC	19.11x	2.59x	11.96x	3.54%	148B
PROCTER & GAMBLE COMPANY	20.65x	4.13x	14.84x	3%	335B
COLGATE-PALMOLIVE COMPANY	21.8x	3.46x	14.19x	2.67%	62.93B
HINDUSTAN UNILEVER LIMITED	51.78x	8.25x	35.95x	1.95%	61.05B
ESTEE LAUDER	61.63x	2.82x	18.29x	1.38%	37.88B
KENVUE INC.	21.38x	2.67x	11.92x	4.86%	32.43B
BEIERSDORF	20.84x	1.55x	8.86x	1.12%	23.08B
ESSITY AB	14.51x	1.5x	8.18x	3.41%	18.97B
GODREJ CONSUMER PRODUCTS LIMITED	53.28x	7.61x	37.14x	1.24%	12.92B
DABUR INDIA LIMITED	46.9x	6.26x	33.1x	1.39%	10.05B
Average	33.19x	4.08x	19.44x	2.46%	74.23B
Weighted average by Cap.	25.90x	3.92x	16.27x	2.89%