L'Oreal SA
F:LOR

Watchlist Manager
L'Oreal SA Logo
L'Oreal SA
F:LOR
Watchlist
Price: 361.9 EUR -1.52%
Market Cap: 193.6B EUR
Section:
 

Relative Value

The Relative Value of one LOR stock under the Base Case scenario is 256.51 EUR. Compared to the current market price of 361.9 EUR, L'Oreal SA is Overvalued by 29%.

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.

LOR Relative Value
Base Case
256.51 EUR
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.4
P/S
P/S
Price to Sales
4.4
vs History
88
vs Industry
10
Median 3Y
5
Median 5Y
5.4
Industry
1.1
Forward
4.2
More Details
31.6
P/E
P/E
Price to Earnings
31.6
vs History
84
vs Industry
18
Median 3Y
34
Median 5Y
37.2
Industry
17.8
Forward
27.4
More Details
21.4
P/OCF
P/OCF
Price to OCF
21.4
vs History
98
vs Industry
18
Median 3Y
28.1
Median 5Y
28.5
Industry
11.7
More Details
30.1
P/FCFE
P/FCFE
Price to FCFE
30.1
vs History
66
vs Industry
17
Median 3Y
32.5
Median 5Y
32.5
Industry
15.7
More Details
6.2
P/B
P/B
Price to Book Value
6.2
vs History
77
vs Industry
7
Median 3Y
7.2
Median 5Y
7.1
Industry
1.6
More Details
4.6
EV/S
EV/S
Enterprise Value to Sales
4.6
vs History
88
vs Industry
10
Median 3Y
5.1
Median 5Y
5.5
Industry
1.2
Forward
4.4
More Details
6.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.1
vs History
88
vs Industry
27
Median 3Y
6.8
Median 5Y
7.5
Industry
4
More Details
18.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.3
vs History
93
vs Industry
17
Median 3Y
21.8
Median 5Y
22.2
Industry
10.5
Forward
18.2
More Details
22.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.3
vs History
92
vs Industry
18
Median 3Y
26.3
Median 5Y
28
Industry
13.7
Forward
21.8
More Details
22.1
EV/OCF
EV/OCF
Enterprise Value to OCF
22.1
vs History
98
vs Industry
18
Median 3Y
28.7
Median 5Y
28.6
Industry
12.5
More Details
27
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
27
vs History
98
vs Industry
16
Median 3Y
36.2
Median 5Y
35
Industry
15.6
More Details
4.2
EV/IC
EV/IC
Enterprise Value to IC
4.2
vs History
93
vs Industry
11
Median 3Y
5
Median 5Y
5.2
Industry
1.2
More Details

Multiples Across Competitors

LOR Competitors Multiples
L'Oreal SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
L'Oreal SA
F:LOR
193.2B EUR 4.4 31.6 18.3 22.3
UK
Unilever PLC
LSE:ULVR
118.5B GBP 2.2 23.6 202.1 234.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.3 49.3 35.7 39.5
UK
HALEON PLC
LSE:HLN
33.6B GBP 3 23.3 14 15.9
US
Estee Lauder Companies Inc
NYSE:EL
38.8B USD 2.7 -41.7 21.1 34.8
DE
Beiersdorf AG
XETRA:BEI
20.4B EUR 2.1 23.1 11.4 14.5
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.8 11.3 17.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.2 67 41.6 45.6
IN
Dabur India Ltd
NSE:DABUR
867B INR 6.8 47.9 35.9 44.5
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
LU
L'Occitane International SA
HKEX:973
49.7B HKD 2.1 57.7 12.2 19
P/E Multiple
Earnings Growth PEG
FR
L'Oreal SA
F:LOR
Average P/E: 38.6
31.6
8%
3.9
UK
Unilever PLC
LSE:ULVR
23.6
13%
1.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
49.3
8%
6.2
UK
HALEON PLC
LSE:HLN
23.3
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -41.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.1
8%
2.9
JP
Kao Corp
TSE:4452
23.8
12%
2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
67
19%
3.5
IN
Dabur India Ltd
NSE:DABUR
47.9
12%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
57.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
L'Oreal SA
F:LOR
Average EV/EBITDA: 40.4
18.3
5%
3.7
UK
Unilever PLC
LSE:ULVR
202.1
2%
101
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.7
8%
4.5
UK
HALEON PLC
LSE:HLN
14
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
21.1
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.4
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.6
13%
3.2
IN
Dabur India Ltd
NSE:DABUR
35.9
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
12.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
L'Oreal SA
F:LOR
Average EV/EBIT: 48.8
22.3
6%
3.7
UK
Unilever PLC
LSE:ULVR
234.7
2%
117.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.5
9%
4.4
UK
HALEON PLC
LSE:HLN
15.9
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
34.8
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.5
-1%
N/A
JP
Kao Corp
TSE:4452
17.4
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
45.6
13%
3.5
IN
Dabur India Ltd
NSE:DABUR
44.5
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
19
N/A N/A

See Also

Summary
LOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
LOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LOR stock valuation using valuation multiples.
Wall Street Estimates
LOR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LOR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.