L'Oreal SA
PAR:OR

Watchlist Manager
L'Oreal SA Logo
L'Oreal SA
PAR:OR
Watchlist
Price: 372.75 EUR 1.07% Market Closed
Market Cap: 199B 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 372.75 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
85
vs Industry
10
Median 3Y
5
Median 5Y
5.4
Industry
1.1
Forward
4.4
vs History
74
vs Industry
18
Median 3Y
34
Median 5Y
37.2
Industry
18
Forward
28.2
vs History
95
vs Industry
18
Median 3Y
28.1
Median 5Y
28.5
Industry
11.6
vs History
61
vs Industry
17
Median 3Y
32.5
Median 5Y
32.5
Industry
15.3
vs History
73
vs Industry
7
Median 3Y
7.2
Median 5Y
7.1
Industry
1.6
vs History
85
vs Industry
10
Median 3Y
5.1
Median 5Y
5.5
Industry
1.2
Forward
4.5
vs History
85
vs Industry
27
Median 3Y
6.8
Median 5Y
7.5
Industry
3.9
vs History
87
vs Industry
17
Median 3Y
21.8
Median 5Y
22.2
Industry
10.4
Forward
18.7
vs History
87
vs Industry
18
Median 3Y
26.3
Median 5Y
28
Industry
13.3
Forward
22.4
vs History
93
vs Industry
18
Median 3Y
28.7
Median 5Y
28.6
Industry
12.3
vs History
95
vs Industry
16
Median 3Y
36.2
Median 5Y
35
Industry
15.3
vs History
87
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
198.7B EUR 4.5 32.5 18.8 22.9
UK
Unilever PLC
LSE:ULVR
109.3B GBP 2.1 22.5 164.1 191.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.5 36.6 40.5
UK
HALEON PLC
LSE:HLN
32.4B GBP 2.9 22.5 13.6 15.5
US
Estee Lauder Companies Inc
NYSE:EL
37.9B USD 2.6 -40.7 20.7 34.1
DE
Beiersdorf AG
XETRA:BEI
20B EUR 2 22.7 11.1 14.2
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.5 11.2 17.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.8 63.8 39.6 43.5
IN
Dabur India Ltd
NSE:DABUR
904.1B INR 7.1 50 37.5 46.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
IN
Colgate-Palmolive (India) Ltd
NSE:COLPAL
588.7B INR 10 44.4 30.8 33.5
P/E Multiple
Earnings Growth PEG
FR
L'Oreal SA
PAR:OR
Average P/E: 36.9
32.5
8%
4.1
UK
Unilever PLC
LSE:ULVR
22.5
13%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.5
8%
6.3
UK
HALEON PLC
LSE:HLN
22.5
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -40.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
22.7
8%
2.8
JP
Kao Corp
TSE:4452
23.5
12%
2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
63.8
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
50
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
IN
C
Colgate-Palmolive (India) Ltd
NSE:COLPAL
44.4
6%
7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
L'Oreal SA
PAR:OR
Average EV/EBITDA: 38.4
18.8
5%
3.8
UK
Unilever PLC
LSE:ULVR
164.1
2%
82.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.6
8%
4.6
UK
HALEON PLC
LSE:HLN
13.6
4%
3.4
US
Estee Lauder Companies Inc
NYSE:EL
20.7
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.1
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.6
13%
3
IN
Dabur India Ltd
NSE:DABUR
37.5
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
IN
C
Colgate-Palmolive (India) Ltd
NSE:COLPAL
30.8
6%
5.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
L'Oreal SA
PAR:OR
Average EV/EBIT: 45.9
22.9
6%
3.8
UK
Unilever PLC
LSE:ULVR
191.4
2%
95.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.5
9%
4.5
UK
HALEON PLC
LSE:HLN
15.5
4%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
34.1
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.2
-1%
N/A
JP
Kao Corp
TSE:4452
17.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.5
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
46.4
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
IN
C
Colgate-Palmolive (India) Ltd
NSE:COLPAL
33.5
6%
5.6