L'Occitane International SA
F:COC

Watchlist Manager
L'Occitane International SA Logo
L'Occitane International SA
F:COC
Watchlist
Price: 3.85 EUR Market Closed
Market Cap: 5.7B EUR

Relative Value

The Relative Value of one COC stock under the Base Case scenario is 3.78 EUR. Compared to the current market price of 3.85 EUR, L'Occitane International SA is Overvalued by 2%.

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.

COC Relative Value
Base Case
3.78 EUR
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
21
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1
Forward
1.8
vs History
25
vs Industry
7
Median 3Y
47.2
Median 5Y
27.9
Industry
17.6
Forward
21.7
vs History
23
vs Industry
17
Median 3Y
14.5
Median 5Y
11.2
Industry
12
vs History
33
vs Industry
9
Median 3Y
49.9
Median 5Y
5.8
Industry
16.9
vs History
23
vs Industry
6
Median 3Y
4.6
Median 5Y
3.6
Industry
1.6
vs History
58
vs Industry
21
Median 3Y
2.3
Median 5Y
2.3
Industry
1.2
Forward
1.9
vs History
57
vs Industry
51
Median 3Y
2.9
Median 5Y
2.9
Industry
3.9
vs History
84
vs Industry
25
Median 3Y
13
Median 5Y
13.7
Industry
10.1
Forward
11.2
vs History
26
vs Industry
20
Median 3Y
15.7
Median 5Y
16
Industry
13.1
Forward
15.1
vs History
23
vs Industry
17
Median 3Y
15.8
Median 5Y
12.4
Industry
12.6
vs History
23
vs Industry
15
Median 3Y
19.6
Median 5Y
15.1
Industry
15.2
vs History
42
vs Industry
22
Median 3Y
2
Median 5Y
1.9
Industry
1.2

Multiples Across Competitors

COC Competitors Multiples
L'Occitane International SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
L'Occitane International SA
F:COC
49.7B EUR 2.1 57.5 12.2 19
FR
L'Oreal SA
PAR:OR
200.3B EUR 4.6 31.3 19.3 23.4
UK
Unilever PLC
LSE:ULVR
110.1B GBP 2.1 22.1 145.9 168.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.8T INR 9.1 54.1 38 41.8
UK
HALEON PLC
LSE:HLN
32.5B GBP 2.9 22.5 13.5 15.3
US
Estee Lauder Companies Inc
NYSE:EL
32.1B USD 2.2 -36.8 17 27.5
DE
Beiersdorf AG
XETRA:BEI
24.8B EUR 2.5 27.2 11.4 13.9
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 27.4 12.5 19.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.8 68.1 41 44.4
IN
Dabur India Ltd
NSE:DABUR
910.7B INR 7.2 51.5 38.4 47.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
LU
L'Occitane International SA
F:COC
Average P/E: 40.2
57.5
N/A N/A
FR
L'Oreal SA
PAR:OR
31.3
9%
3.5
UK
Unilever PLC
LSE:ULVR
22.1
14%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
54.1
8%
6.8
UK
HALEON PLC
LSE:HLN
22.5
13%
1.7
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -36.8
40%
N/A
DE
Beiersdorf AG
XETRA:BEI
27.2
12%
2.3
JP
Kao Corp
TSE:4452
27.4
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
68.1
21%
3.2
IN
Dabur India Ltd
NSE:DABUR
51.5
13%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
L'Occitane International SA
F:COC
Average EV/EBITDA: 34.9
12.2
N/A N/A
FR
L'Oreal SA
PAR:OR
19.3
6%
3.2
UK
Unilever PLC
LSE:ULVR
145.9
3%
48.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
38
8%
4.7
UK
HALEON PLC
LSE:HLN
13.5
5%
2.7
US
Estee Lauder Companies Inc
NYSE:EL
17
3%
5.7
DE
Beiersdorf AG
XETRA:BEI
11.4
2%
5.7
JP
Kao Corp
TSE:4452
12.5
7%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41
14%
2.9
IN
Dabur India Ltd
NSE:DABUR
38.4
12%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
L'Occitane International SA
F:COC
Average EV/EBIT: 42.1
19
N/A N/A
FR
L'Oreal SA
PAR:OR
23.4
6%
3.9
UK
Unilever PLC
LSE:ULVR
168.8
3%
56.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.8
9%
4.6
UK
HALEON PLC
LSE:HLN
15.3
5%
3.1
US
Estee Lauder Companies Inc
NYSE:EL
27.5
4%
6.9
DE
Beiersdorf AG
XETRA:BEI
13.9
2%
7
JP
Kao Corp
TSE:4452
19.5
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.4
15%
3
IN
Dabur India Ltd
NSE:DABUR
47.6
14%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A