Unilever PLC
LSE:ULVR

Watchlist Manager
Unilever PLC Logo
Unilever PLC
LSE:ULVR
Watchlist
Price: 4 635 GBX -0.39% Market Closed
Market Cap: 115.8B GBX

Relative Value

The Relative Value of one ULVR stock under the Base Case scenario is hidden GBX. Compared to the current market price of 4 635 GBX, Unilever PLC is hidden .

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.

ULVR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
22
Median 3Y
2
Median 5Y
2.2
Industry
1
Forward
0
vs History
7
vs Industry
24
Median 3Y
18.7
Median 5Y
19.6
Industry
16.7
Forward
0.2
vs History
41
vs Industry
29
Median 3Y
14.5
Median 5Y
14
Industry
11.7
vs History
46
vs Industry
27
Median 3Y
18.4
Median 5Y
18
Industry
16.8
vs History
44
vs Industry
6
Median 3Y
6.3
Median 5Y
6.7
Industry
1.5
vs History
87
vs Industry
2
Median 3Y
31.8
Median 5Y
33.2
Industry
1.2
Forward
0.3
vs History
49
vs Industry
2
Median 3Y
69.2
Median 5Y
69.2
Industry
3.8
vs History
96
vs Industry
2
Median 3Y
164.3
Median 5Y
164
Industry
9.8
Forward
1.5
vs History
96
vs Industry
2
Median 3Y
191.4
Median 5Y
191.4
Industry
12.7
Forward
1.7
vs History
77
vs Industry
1
Median 3Y
240.3
Median 5Y
207.5
Industry
12.4
vs History
58
vs Industry
1
Median 3Y
292.3
Median 5Y
251.5
Industry
15
vs History
58
vs Industry
1
Median 3Y
34.1
Median 5Y
34.3
Industry
1.2

Multiples Across Competitors

ULVR Competitors Multiples
Unilever PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Unilever PLC
LSE:ULVR
114.9B GBP 2.2 23.5 146.5 169.5
FR
L'Oreal SA
PAR:OR
198.3B EUR 4.6 30.9 19.1 23.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.6 51.2 35.9 39.5
UK
HALEON PLC
LSE:HLN
35.9B GBP 3.2 24.9 14.7 16.6
DE
Beiersdorf AG
XETRA:BEI
25.8B EUR 2.6 28.3 11.9 14.5
US
Estee Lauder Companies Inc
NYSE:EL
24.2B USD 1.6 -27.8 13.3 21.6
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 27.2 12.4 19.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.5 65.7 39.5 42.8
IN
Dabur India Ltd
NSE:DABUR
826.8B INR 6.6 46.8 34.8 43.1
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
CN
Giant Biogene Holding Co Ltd
HKEX:2367
60.8B HKD 10 26.8 21.1 21.5
P/E Multiple
Earnings Growth PEG
UK
Unilever PLC
LSE:ULVR
Average P/E: 36.1
23.5
14%
1.7
FR
L'Oreal SA
PAR:OR
30.9
9%
3.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.2
9%
5.7
UK
HALEON PLC
LSE:HLN
24.9
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
28.3
12%
2.4
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -27.8
39%
N/A
JP
Kao Corp
TSE:4452
27.2
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.7
21%
3.1
IN
Dabur India Ltd
NSE:DABUR
46.8
13%
3.6
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
26.8
26%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Unilever PLC
LSE:ULVR
Average EV/EBITDA: 34.9
146.5
3%
48.8
FR
L'Oreal SA
PAR:OR
19.1
6%
3.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.9
9%
4
UK
HALEON PLC
LSE:HLN
14.7
5%
2.9
DE
Beiersdorf AG
XETRA:BEI
11.9
2%
5.9
US
Estee Lauder Companies Inc
NYSE:EL
13.3
3%
4.4
JP
Kao Corp
TSE:4452
12.4
7%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.5
14%
2.8
IN
Dabur India Ltd
NSE:DABUR
34.8
12%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
21.1
26%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Unilever PLC
LSE:ULVR
Average EV/EBIT: 41.2
169.5
3%
56.5
FR
L'Oreal SA
PAR:OR
23.1
6%
3.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.5
9%
4.4
UK
HALEON PLC
LSE:HLN
16.6
5%
3.3
DE
Beiersdorf AG
XETRA:BEI
14.5
2%
7.3
US
Estee Lauder Companies Inc
NYSE:EL
21.6
4%
5.4
JP
Kao Corp
TSE:4452
19.4
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.8
14%
3.1
IN
Dabur India Ltd
NSE:DABUR
43.1
14%
3.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
21.5
25%
0.9