Valuation Unilever PLC

Stocks

Market Closed - London S.E. Other stock markets 09:05:11 17/07/2026 pm IST			5-day change	1st Jan Change
4,673.00 ^GBX	+0.92%		+1.61%	-3.84%

16/07	ABB to press ahead with acquisitions after $5.5 billion Rotork deal	RE
15/07	Ben & Jerry's Foundation may suspend operations after funding cut	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,20,277	1,19,234	1,09,432	1,36,147	1,21,203	1,18,284	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-2.41%	-	-
Enterprise Value (EV) ¹	1,45,787	1,42,910	1,33,089	1,60,666	1,44,279	1,41,760	1,41,020	1,40,278
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-1.75%	-0.52%	-0.53%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.1x	16.8x	16x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.38x	6.76x	6.25x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.1x	2.19x	3.29x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.29x	2.21x	2.13x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.74x	2.63x	2.53x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12.1x	11.5x	10.9x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.7x	13x	12.3x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	22.9x	20.7x	19.2x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.36%	4.82%	5.2%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.895	1.977	2.074
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.45%	3.6%	3.77%
EPS ²	2.61	3.364	2.88	2.576	2.59	3.033	3.266	3.424
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	62.5%	60.5%	60.6%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,753	53,574	55,533
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,684	12,258	12,818
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,383	10,861	11,388
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,548	6,776	7,263
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,476	22,735	21,994
Reference price ²	52.85	53.04	49.26	61.87	55.70	54.94	54.94	54.94
Nbr of stocks (in thousands)	22,75,903	22,47,919	22,21,344	22,00,509	21,75,828	21,52,978	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	13/02/25	12/02/26	-	-	-

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	18.12x	2.74x	12.13x	3.45%	14TCr
PROCTER & GAMBLE COMPANY	22.09x	4.29x	15.71x	2.84%	35TCr
COLGATE-PALMOLIVE COMPANY	25.22x	3.78x	15.89x	2.29%	7.44TCr
HINDUSTAN UNILEVER LIMITED	44.61x	7.15x	31.05x	2.11%	5.23TCr
KENVUE INC.	19.92x	2.81x	11.64x	4.47%	3.64TCr
ESTEE LAUDER	79.78x	2.36x	14.24x	1.71%	2.97TCr
ESSITY AB	16.32x	1.57x	8.9x	3.24%	1.99TCr
BEIERSDORF	18.42x	1.34x	7.99x	1.28%	1.99TCr
KAO CORPORATION	21.91x	1.58x	10.09x	2.36%	1.84TCr
GODREJ CONSUMER PRODUCTS LIMITED	45.54x	6.59x	31.48x	1.59%	1.14TCr
Average	31.19x	3.42x	15.91x	2.53%	7.47TCr
Weighted average by Cap.	25.55x	3.83x	15.61x	2.82%