Unilever PLC banner

Unilever PLC
AEX:UNA

Watchlist Manager
Unilever PLC Logo
Unilever PLC
AEX:UNA
Watchlist
Price: 62.52 EUR 1.3%
Market Cap: €155.8B

Relative Value

The Relative Value of one UNA stock under the Base Case scenario is 51.49 EUR. Compared to the current market price of 62.52 EUR, Unilever PLC is Overvalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

UNA Relative Value
Base Case
51.49 EUR
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

UNA Competitors Multiples
Unilever PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Unilever PLC
AEX:UNA
119.2B EUR 2.7 14.5 13.8 15.7
FR
L'Oreal SA
PAR:OR
213.5B EUR 4.9 34.9 21.1 25.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.5 38.2 36.7 40.6
UK
HALEON PLC
LSE:HLN
36.8B GBP 3.3 25.6 15 16.9
US
Estee Lauder Companies Inc
NYSE:EL
41.1B USD 2.8 -230.6 20.4 32.2
DE
Beiersdorf AG
XETRA:BEI
23.8B EUR 2.4 27.4 13.6 17.4
JP
Kao Corp
TSE:4452
3T JPY 1.8 25 11.5 17.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.2 68.7 41.3 45.1
IN
Dabur India Ltd
NSE:DABUR
914.3B INR 7.1 49.7 36.5 45
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.3T JPY 1.3 -31.4 15.9 79.3
P/E Multiple
Earnings Growth PEG
UK
Unilever PLC
AEX:UNA
Average P/E: 35.5
14.5
-8%
N/A
FR
L'Oreal SA
PAR:OR
34.9
13%
2.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
38.2
7%
5.5
UK
HALEON PLC
LSE:HLN
25.6
12%
2.1
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -230.6 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
27.4
7%
3.9
JP
Kao Corp
TSE:4452
25
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
68.7
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
49.7
12%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -31.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Unilever PLC
AEX:UNA
Average EV/EBITDA: 22.6
13.8
9%
1.5
FR
L'Oreal SA
PAR:OR
21.1
9%
2.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.7
8%
4.6
UK
HALEON PLC
LSE:HLN
15
4%
3.8
US
Estee Lauder Companies Inc
NYSE:EL
20.4
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
13.6
-1%
N/A
JP
Kao Corp
TSE:4452
11.5
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.3
13%
3.2
IN
Dabur India Ltd
NSE:DABUR
36.5
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
15.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Unilever PLC
AEX:UNA
Average EV/EBIT: 33.5
15.7
9%
1.7
FR
L'Oreal SA
PAR:OR
25.7
10%
2.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.6
9%
4.5
UK
HALEON PLC
LSE:HLN
16.9
4%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
32.2
25%
1.3
DE
Beiersdorf AG
XETRA:BEI
17.4
-2%
N/A
JP
Kao Corp
TSE:4452
17.5
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
45.1
13%
3.5
IN
Dabur India Ltd
NSE:DABUR
45
11%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
79.3
N/A N/A