|
Market Closed -
Euronext Paris
16:55:00 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 423.65 EUR | -1.50% |
|
+4.88% | +15.56% |
| 05:19pm | L'Oréal : Receives a Buy rating from RBC | ZD |
| 04:34pm | After quarterly revenue, RBC raises its target on L'Oréal |  |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232,521 | 178,538 | 240,974 | 182,877 | 195,473 | 225,546 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 15.38% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 233,763 | 230,925 | 228,437 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 18.35% | -1.21% | -1.08% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 32.3x | 28.7x | 26x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 6x | 5.48x | 4.99x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.2x | 2.3x | 2.5x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.73x | 4.42x | 4.17x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.9x | 4.52x | 4.22x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 20.3x | 18.5x | 17.1x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 24x | 21.8x | 20.1x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 31.9x | 28.3x | 25.8x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.13% | 3.53% | 3.87% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.734 | 8.474 | 9.136 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 1.83% | 2% | 2.16% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.11 | 14.75 | 16.27 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59% | 57.4% | 56.1% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 47,675 | 51,044 | 54,105 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,488 | 12,449 | 13,327 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,743 | 10,604 | 11,369 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,051 | 7,883 | 8,655 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,217 | 5,380 | 2,891 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 423.65 | 423.65 | 423.65 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 12/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.8x | 4.98x | 20.65x | 1.8% | 255B | |
| 23.39x | 4.4x | 16.16x | 2.77% | 369B | |
| 19.47x | 2.89x | 12.76x | 3.24% | 140B | |
| 25.42x | 3.74x | 15.74x | 2.34% | 73.48B | |
| 57.75x | 8.28x | 31.91x | 0.26% | 52.06B | |
| 37.7x | 6.07x | 26.38x | 2.48% | 44.97B | |
| 37.14x | 2.78x | 15.46x | 1.43% | 39.2B | |
| 20.47x | 2.85x | 11.88x | 4.34% | 37.32B | |
| 18.6x | 2.49x | 11.53x | 4.72% | 36.28B | |
| 24.22x | 1.77x | 11.28x | 2.09% | 21.46B | |
| Average | 29.70x | 4.02x | 17.37x | 2.55% | 106.91B | |
| Weighted average by Cap. | 27.79x | 4.32x | 17.52x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
