L'Oreal SA
PAR:OR

Watchlist Manager
L'Oreal SA Logo
L'Oreal SA
PAR:OR
Watchlist
Price: 366.1 EUR -0.1% Market Closed
Market Cap: 195.6B EUR

Relative Value

The Relative Value of one OR stock under the Base Case scenario is 241.67 EUR. Compared to the current market price of 366.1 EUR, L'Oreal SA is Overvalued by 34%.

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
Base Case
241.67 EUR
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
10
Median 3Y
5.2
Median 5Y
5.4
Industry
1
Forward
4.3
vs History
88
vs Industry
18
Median 3Y
34.7
Median 5Y
38
Industry
16.8
Forward
27.3
vs History
85
vs Industry
18
Median 3Y
29.6
Median 5Y
28.5
Industry
11.6
vs History
34
vs Industry
17
Median 3Y
32.5
Median 5Y
32.6
Industry
16.3
vs History
73
vs Industry
7
Median 3Y
7.3
Median 5Y
7.1
Industry
1.5
vs History
85
vs Industry
10
Median 3Y
5.3
Median 5Y
5.5
Industry
1.2
Forward
4.3
vs History
87
vs Industry
27
Median 3Y
7.2
Median 5Y
7.5
Industry
3.8
vs History
85
vs Industry
17
Median 3Y
21.9
Median 5Y
22.2
Industry
9.6
Forward
18.1
vs History
88
vs Industry
18
Median 3Y
26.7
Median 5Y
29.1
Industry
12.6
Forward
21.5
vs History
84
vs Industry
18
Median 3Y
29.9
Median 5Y
28.6
Industry
12.4
vs History
82
vs Industry
16
Median 3Y
37.5
Median 5Y
35
Industry
14.9
vs History
77
vs Industry
11
Median 3Y
5.3
Median 5Y
5.2
Industry
1.2

Multiples Across Competitors

OR Competitors Multiples
L'Oreal SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
L'Oreal SA
PAR:OR
195.6B EUR 4.5 30.5 18.8 22.8
UK
Unilever PLC
LSE:ULVR
115.9B GBP 2.3 23.9 146.7 169.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.8 52.2 36.6 40.3
UK
HALEON PLC
LSE:HLN
37.6B GBP 3.3 26.1 15.3 17.3
DE
Beiersdorf AG
XETRA:BEI
26.9B EUR 2.7 29.5 12.5 15.2
US
Estee Lauder Companies Inc
NYSE:EL
24.7B USD 1.7 -28.4 13.6 22
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 26.9 12.3 19.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.9 68.8 41.4 44.9
IN
Dabur India Ltd
NSE:DABUR
854.4B INR 6.8 48.3 36 44.6
CN
Giant Biogene Holding Co Ltd
HKEX:2367
70.3B HKD 11.6 31.2 24.8 25.3
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
FR
L'Oreal SA
PAR:OR
Average P/E: 37.5
30.5
9%
3.4
UK
Unilever PLC
LSE:ULVR
23.9
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
52.2
9%
5.8
UK
HALEON PLC
LSE:HLN
26.1
13%
2
DE
Beiersdorf AG
XETRA:BEI
29.5
12%
2.5
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -28.4
39%
N/A
JP
Kao Corp
TSE:4452
26.9
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
68.8
N/A N/A
IN
Dabur India Ltd
NSE:DABUR
48.3
N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
31.2
25%
1.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
L'Oreal SA
PAR:OR
Average EV/EBITDA: 35.8
18.8
6%
3.1
UK
Unilever PLC
LSE:ULVR
146.7
3%
48.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.6
8%
4.6
UK
HALEON PLC
LSE:HLN
15.3
5%
3.1
DE
Beiersdorf AG
XETRA:BEI
12.5
2%
6.2
US
Estee Lauder Companies Inc
NYSE:EL
13.6
3%
4.5
JP
Kao Corp
TSE:4452
12.3
7%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.4
14%
3
IN
Dabur India Ltd
NSE:DABUR
36
12%
3
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
24.8
26%
1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
L'Oreal SA
PAR:OR
Average EV/EBIT: 42.1
22.8
6%
3.8
UK
Unilever PLC
LSE:ULVR
169.7
3%
56.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.3
9%
4.5
UK
HALEON PLC
LSE:HLN
17.3
4%
4.3
DE
Beiersdorf AG
XETRA:BEI
15.2
2%
7.6
US
Estee Lauder Companies Inc
NYSE:EL
22
5%
4.4
JP
Kao Corp
TSE:4452
19.2
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.9
N/A N/A
IN
Dabur India Ltd
NSE:DABUR
44.6
N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
25.3
25%
1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A