Valuation Unilever PLC Xetra

Stocks

Market Closed - Xetra 16:35:59 15/09/2026 BST			5-day change	1st Jan Change
54.30 ^EUR	-1.06%		-0.64%	-2.64%

09-13	Nivea CEO: We do not want to become the next auto industry	DP
09-11	Colgate-Palmolive seeks to divest some personal care brands, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	120,277	119,234	109,432	136,147	121,203	116,747	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-3.68%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	140,580	139,517	138,656
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-2.56%	-0.76%	-0.62%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.3x	16.8x	15.7x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.27x	6.76x	6.25x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.3x	1.82x	2.37x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.26x	2.17x	2.09x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.72x	2.59x	2.49x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12x	11.3x	10.8x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.6x	12.8x	12.1x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	22.1x	19.9x	19.1x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.52%	5.02%	5.24%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.911	1.999	2.093
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.52%	3.69%	3.86%
EPS ²	2.61	3.364	2.88	2.576	2.59	2.958	3.23	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	64.6%	61.9%	60.8%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,648	53,815	55,741
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,712	12,302	12,855
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,373	10,911	11,421
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,486	6,685	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,833	22,770	21,909
Reference price ²	52.85	53.04	49.26	61.87	55.70	54.22	54.22	54.22
Nbr of stocks (in thousands)	2,275,903	2,247,919	2,221,344	2,200,509	2,175,828	2,153,300	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	13/02/25	12/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.47x	4.1x	15x	3.01%	339B
UNILEVER PLC	18.55x	2.75x	12.12x	3.48%	136B
COLGATE-PALMOLIVE COMPANY	23.9x	3.59x	15.07x	2.42%	70.06B
HINDUSTAN UNILEVER LIMITED	40.05x	6.43x	27.9x	2.33%	47.24B
ESTEE LAUDER	33.13x	2.61x	14.47x	1.63%	35.54B
KENVUE INC.	18.87x	2.66x	11.1x	4.71%	34.4B
KAO CORPORATION	22.32x	1.63x	10.4x	2.26%	20.22B
BEIERSDORF	19.71x	1.25x	8.19x	1.33%	18.81B
ESSITY AB	15.49x	1.49x	8.56x	3.43%	18.54B
Average	23.72x	2.94x	13.65x	2.73%	80.06B
Weighted average by Cap.	22.64x	3.59x	14.62x	2.96%