Unilever PLC banner

Unilever PLC
NYSE:UL

Watchlist Manager
Unilever PLC Logo
Unilever PLC
NYSE:UL
Watchlist
Price: 65.13 USD -1.88% Market Closed
Market Cap: $162.3B

Relative Value

The Relative Value of one UL stock under the Base Case scenario is 60.4 USD. Compared to the current market price of 65.13 USD, Unilever PLC is Overvalued by 7%.

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.

UL Relative Value
Base Case
60.4 USD
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

UL 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
NYSE:UL
105.4B USD 2.4 12.8 12.4 14.1
FR
L'Oreal SA
PAR:OR
191.7B EUR 4.3 31.2 18.9 23
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.1T INR 7.8 35 33.6 37.1
UK
HALEON PLC
LSE:HLN
32.8B GBP 3 19.6 13.9 15.9
US
Estee Lauder Companies Inc
NYSE:EL
33.1B USD 2.3 -186 16.8 26.6
DE
Beiersdorf AG
XETRA:BEI
17.6B EUR 1.8 18.7 8.9 11
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.7 10.9 16.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.4 61.7 37.2 40.6
IN
Dabur India Ltd
NSE:DABUR
840.8B INR 6.5 45.5 33.2 40.9
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
1.2T JPY 1.2 -29.4 15 74.9
P/E Multiple
Earnings Growth PEG
UK
Unilever PLC
NYSE:UL
Average P/E: 31
12.8
-6%
N/A
FR
L'Oreal SA
PAR:OR
31.2
13%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35
7%
5
UK
HALEON PLC
LSE:HLN
19.6
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -186 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
18.7
10%
1.9
JP
Kao Corp
TSE:4452
23.7
10%
2.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
61.7
18%
3.4
IN
Dabur India Ltd
NSE:DABUR
45.5
11%
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: -29.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Unilever PLC
NYSE:UL
Average EV/EBITDA: 20.1
12.4
4%
3.1
FR
L'Oreal SA
PAR:OR
18.9
8%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.6
7%
4.8
UK
HALEON PLC
LSE:HLN
13.9
7%
2
US
Estee Lauder Companies Inc
NYSE:EL
16.8
16%
1.1
DE
Beiersdorf AG
XETRA:BEI
8.9
6%
1.5
JP
Kao Corp
TSE:4452
10.9
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.2
12%
3.1
IN
Dabur India Ltd
NSE:DABUR
33.2
11%
3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
15
19%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Unilever PLC
NYSE:UL
Average EV/EBIT: 30.1
14.1
4%
3.5
FR
L'Oreal SA
PAR:OR
23
9%
2.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
8%
4.6
UK
HALEON PLC
LSE:HLN
15.9
8%
2
US
Estee Lauder Companies Inc
NYSE:EL
26.6
26%
1
DE
Beiersdorf AG
XETRA:BEI
11
7%
1.6
JP
Kao Corp
TSE:4452
16.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.6
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
40.9
11%
3.7
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
74.9
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