L'Occitane International SA
OTC:LCCTF

Watchlist Manager
L'Occitane International SA Logo
L'Occitane International SA
OTC:LCCTF
Watchlist
Price: 4.45 USD Market Closed
Market Cap: 6.6B USD

Relative Value

The Relative Value of one LCCTF stock under the Base Case scenario is 4.24 USD. Compared to the current market price of 4.45 USD, L'Occitane International SA is Overvalued by 5%.

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.

LCCTF Relative Value
Base Case
4.24 USD
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
21
Median 3Y
2.2
Median 5Y
2.2
Industry
1
Forward
1.9
vs History
25
vs Industry
7
Median 3Y
43.6
Median 5Y
27.5
Industry
16.7
Forward
22.2
vs History
23
vs Industry
17
Median 3Y
14.3
Median 5Y
11.2
Industry
11.7
vs History
33
vs Industry
9
Median 3Y
49.9
Median 5Y
5.6
Industry
16.8
vs History
23
vs Industry
6
Median 3Y
4.2
Median 5Y
3.5
Industry
1.5
vs History
58
vs Industry
21
Median 3Y
2.3
Median 5Y
2.3
Industry
1.2
Forward
2
vs History
55
vs Industry
51
Median 3Y
2.9
Median 5Y
2.9
Industry
3.8
vs History
85
vs Industry
25
Median 3Y
13.1
Median 5Y
13.7
Industry
9.8
Forward
11.4
vs History
26
vs Industry
20
Median 3Y
15.4
Median 5Y
15.7
Industry
12.7
Forward
15.4
vs History
23
vs Industry
17
Median 3Y
15
Median 5Y
12.4
Industry
12.4
vs History
23
vs Industry
15
Median 3Y
18.6
Median 5Y
15
Industry
15
vs History
39
vs Industry
22
Median 3Y
1.9
Median 5Y
1.9
Industry
1.2

Multiples Across Competitors

LCCTF Competitors Multiples
L'Occitane International SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
L'Occitane International SA
OTC:LCCTF
49.7B USD 2.2 58.7 12.4 19.4
FR
L'Oreal SA
PAR:OR
197.2B EUR 4.5 30.8 18.9 23
UK
Unilever PLC
LSE:ULVR
114.4B GBP 2.2 23.3 146.4 169.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.7 51.4 36 39.7
UK
HALEON PLC
LSE:HLN
34.9B GBP 3.1 24.2 14.4 16.2
DE
Beiersdorf AG
XETRA:BEI
24.5B EUR 2.5 26.8 11.2 13.7
US
Estee Lauder Companies Inc
NYSE:EL
26.9B USD 1.8 -30.9 14.6 23.7
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 27 12.3 19.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.5 66 39.7 43.1
IN
Dabur India Ltd
NSE:DABUR
836.6B INR 6.7 47.3 35.2 43.6
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
OTC:LCCTF
Average P/E: 39.5
58.7
N/A N/A
FR
L'Oreal SA
PAR:OR
30.8
9%
3.4
UK
Unilever PLC
LSE:ULVR
23.3
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.4
9%
5.7
UK
HALEON PLC
LSE:HLN
24.2
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
26.8
12%
2.2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -30.9
39%
N/A
JP
Kao Corp
TSE:4452
27
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
66
21%
3.1
IN
Dabur India Ltd
NSE:DABUR
47.3
13%
3.6
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
OTC:LCCTF
Average EV/EBITDA: 34.1
12.4
N/A N/A
FR
L'Oreal SA
PAR:OR
18.9
6%
3.2
UK
Unilever PLC
LSE:ULVR
146.4
3%
48.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36
9%
4
UK
HALEON PLC
LSE:HLN
14.4
5%
2.9
DE
Beiersdorf AG
XETRA:BEI
11.2
2%
5.6
US
Estee Lauder Companies Inc
NYSE:EL
14.6
3%
4.9
JP
Kao Corp
TSE:4452
12.3
7%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.7
14%
2.8
IN
Dabur India Ltd
NSE:DABUR
35.2
12%
2.9
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
OTC:LCCTF
Average EV/EBIT: 41.1
19.4
N/A N/A
FR
L'Oreal SA
PAR:OR
23
6%
3.8
UK
Unilever PLC
LSE:ULVR
169.4
3%
56.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.7
9%
4.4
UK
HALEON PLC
LSE:HLN
16.2
5%
3.2
DE
Beiersdorf AG
XETRA:BEI
13.7
2%
6.9
US
Estee Lauder Companies Inc
NYSE:EL
23.7
4%
5.9
JP
Kao Corp
TSE:4452
19.2
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.1
14%
3.1
IN
Dabur India Ltd
NSE:DABUR
43.6
14%
3.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A