L'Oreal SA
PAR:OR

Watchlist Manager
L'Oreal SA Logo
L'Oreal SA
PAR:OR
Watchlist
Price: 378.35 EUR 4.26%
Market Cap: 201.9B EUR

Relative Value

The Relative Value of one OR stock under the Base Case scenario is hidden EUR. Compared to the current market price of 378.35 EUR, L'Oreal SA 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.

OR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
10
Median 3Y
5
Median 5Y
5.4
Industry
1.1
Forward
4.2
vs History
82
vs Industry
18
Median 3Y
34
Median 5Y
37
Industry
17.8
Forward
27.5
vs History
96
vs Industry
18
Median 3Y
28.1
Median 5Y
28.5
Industry
11.6
vs History
66
vs Industry
17
Median 3Y
32.5
Median 5Y
32.5
Industry
15.6
vs History
77
vs Industry
7
Median 3Y
7.2
Median 5Y
7.1
Industry
1.5
vs History
88
vs Industry
10
Median 3Y
5.1
Median 5Y
5.5
Industry
1.2
Forward
4.3
vs History
88
vs Industry
27
Median 3Y
6.8
Median 5Y
7.5
Industry
4
vs History
95
vs Industry
17
Median 3Y
21.8
Median 5Y
22.2
Industry
10.4
Forward
17.8
vs History
95
vs Industry
18
Median 3Y
26.3
Median 5Y
27.9
Industry
13.5
Forward
21.3
vs History
96
vs Industry
18
Median 3Y
28.7
Median 5Y
28.6
Industry
12.5
vs History
96
vs Industry
16
Median 3Y
36.2
Median 5Y
35
Industry
15.7
vs History
84
vs Industry
11
Median 3Y
5
Median 5Y
5.2
Industry
1.2

Multiples Across Competitors

OR Competitors Multiples
L'Oreal SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
L'Oreal SA
PAR:OR
193.4B EUR 4.4 31.6 17.9 21.8
UK
Unilever PLC
LSE:ULVR
115.4B GBP 2.2 23.2 201.8 234.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.7 51 37 41
UK
HALEON PLC
LSE:HLN
33.4B GBP 3 23.1 14 15.9
US
Estee Lauder Companies Inc
NYSE:EL
39.7B USD 2.8 -42.7 21.5 35.6
DE
Beiersdorf AG
XETRA:BEI
20.8B EUR 2.1 23.5 11.6 14.8
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.6 11.2 17.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69 42.9 47
IN
Dabur India Ltd
NSE:DABUR
922B INR 7.2 51 38.3 47.4
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 2.2 58.3 12.3 19.2
P/E Multiple
Earnings Growth PEG
FR
L'Oreal SA
PAR:OR
Average P/E: 39.4
31.6
8%
3.9
UK
Unilever PLC
LSE:ULVR
23.2
15%
1.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51
8%
6.4
UK
HALEON PLC
LSE:HLN
23.1
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -42.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.5
8%
2.9
JP
Kao Corp
TSE:4452
23.6
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
51
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
58.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
L'Oreal SA
PAR:OR
Average EV/EBITDA: 40.8
17.9
5%
3.6
UK
Unilever PLC
LSE:ULVR
201.8
1%
201.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37
8%
4.6
UK
HALEON PLC
LSE:HLN
14
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
21.5
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.6
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.9
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
38.3
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
12.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
L'Oreal SA
PAR:OR
Average EV/EBIT: 49.4
21.8
6%
3.6
UK
Unilever PLC
LSE:ULVR
234.4
1%
234.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41
9%
4.6
UK
HALEON PLC
LSE:HLN
15.9
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
35.6
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.8
-2%
N/A
JP
Kao Corp
TSE:4452
17.2
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47
13%
3.6
IN
Dabur India Ltd
NSE:DABUR
47.4
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
LU
L'Occitane International SA
HKEX:973
19.2
N/A N/A