HALEON PLC banner

HALEON PLC
LSE:HLN

Watchlist Manager
HALEON PLC Logo
HALEON PLC
LSE:HLN
Watchlist
Price: 379.01 GBX -1.86% Market Closed
Market Cap: £33.8B

Relative Value

The Relative Value of one HLN stock under the Base Case scenario is 45.95 GBX. Compared to the current market price of 379.01 GBX, HALEON PLC is Overvalued by 88%.

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.

HLN Relative Value
Base Case
45.95 GBX
Overvaluation 88%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HLN Competitors Multiples
HALEON 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
HALEON PLC
LSE:HLN
34B GBP 3.1 20.3 14 16
FR
L'Oreal SA
PAR:OR
184B EUR 4.2 30 18.2 22.1
UK
Unilever PLC
LSE:ULVR
100.2B GBP 2.3 12.3 12.2 13.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
4.9T INR 7.6 33.9 32.6 36
US
Estee Lauder Companies Inc
NYSE:EL
31B USD 2.1 -173.9 15.9 25
DE
Beiersdorf AG
XETRA:BEI
15.9B EUR 1.6 17 8 9.9
JP
Kao Corp
TSE:4452
2.7T JPY 1.6 22.6 10.3 15.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 6.9 57.9 34.9 38.1
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
IN
Dabur India Ltd
NSE:DABUR
766.3B INR 5.9 41.7 30.3 37.3
JP
Shiseido Co Ltd
TSE:4911
1.2T JPY 1.2 -29.3 15 74.6
P/E Multiple
Earnings Growth PEG
UK
HALEON PLC
LSE:HLN
Average P/E: 29.5
20.3
11%
1.8
FR
L'Oreal SA
PAR:OR
30
13%
2.3
UK
Unilever PLC
LSE:ULVR
12.3
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.9
7%
4.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -173.9 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
17
10%
1.7
JP
Kao Corp
TSE:4452
22.6
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
57.9
18%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
41.7
11%
3.8
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -29.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
HALEON PLC
LSE:HLN
Average EV/EBITDA: 19.1
14
7%
2
FR
L'Oreal SA
PAR:OR
18.2
8%
2.3
UK
Unilever PLC
LSE:ULVR
12.2
4%
3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
32.6
7%
4.7
US
Estee Lauder Companies Inc
NYSE:EL
15.9
16%
1
DE
Beiersdorf AG
XETRA:BEI
8
6%
1.3
JP
Kao Corp
TSE:4452
10.3
8%
1.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
34.9
12%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
30.3
11%
2.8
JP
Shiseido Co Ltd
TSE:4911
15
19%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
HALEON PLC
LSE:HLN
Average EV/EBIT: 28.9
16
8%
2
FR
L'Oreal SA
PAR:OR
22.1
9%
2.5
UK
Unilever PLC
LSE:ULVR
13.8
4%
3.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36
8%
4.5
US
Estee Lauder Companies Inc
NYSE:EL
25
26%
1
DE
Beiersdorf AG
XETRA:BEI
9.9
7%
1.4
JP
Kao Corp
TSE:4452
15.7
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
38.1
13%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
37.3
11%
3.4
JP
Shiseido Co Ltd
TSE:4911
74.6
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett