Valuation Unilever PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:25 16/01/2026 GMT			5-day change	1st Jan Change
4,761.50 ^GBX	-0.40%		+9,936.89%	+9,698.33%

04:58pm	London's FTSE 100 Closes Flat as Mining Stocks Weigh	MT
11:37am	Berenberg Updates Unilever Price Target, Estimates to Reflect Magnum Ice Cream Co Demerger	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	128,674	120,277	119,234	109,432	136,147	121,653	121,653	-
Change	-	-6.53%	-0.87%	-8.22%	24.41%	-10.65%	0%	-
Enterprise Value (EV) ¹	149,602	145,787	142,910	133,089	160,666	144,168	143,991	143,637
Change	-	-2.55%	-1.97%	-6.87%	20.72%	-10.27%	-0.12%	-0.25%
P/E ratio	23.1x	20.2x	15.8x	17.1x	24x	18.7x	17.9x	16.6x
PBR	8.42x	7.03x	6.27x	6.05x	6.81x	7.73x	5.55x	5.22x
PEG	-	2.14x	0.5x	-1.2x	-2.3x	1.3x	4.08x	2.02x
Capitalization / Revenue	2.54x	2.29x	1.98x	1.84x	2.24x	2.41x	2.36x	2.26x
EV / Revenue	2.95x	2.78x	2.38x	2.23x	2.64x	2.86x	2.79x	2.67x
EV / EBITDA	13.1x	12.8x	12.5x	11.6x	12.5x	12.6x	12.1x	11.5x
EV / EBIT	16x	15.1x	14.8x	13.4x	14.4x	14.4x	13.8x	13.1x
EV / FCF	19.5x	22.8x	25.3x	18.8x	23.2x	25.6x	21.8x	20.8x
FCF Yield	5.13%	4.39%	3.96%	5.33%	4.31%	3.91%	4.58%	4.8%
Dividend per Share ²	1.865	1.954	1.883	1.921	1.979	1.874	1.959	2.067
Rate of return	3.38%	3.7%	3.55%	3.9%	3.2%	3.41%	3.57%	3.76%
EPS ²	2.385	2.61	3.364	2.88	2.576	2.934	3.063	3.315
Distribution rate	78.2%	74.8%	56%	66.7%	76.8%	63.8%	63.9%	62.4%
Net sales ¹	50,724	52,444	60,073	59,604	60,761	50,439	51,637	53,828
EBITDA ¹	11,385	11,382	11,408	11,510	12,803	11,481	11,906	12,489
EBIT ¹	9,367	9,636	9,683	9,931	11,179	10,028	10,439	10,970
Net income ¹	5,581	6,049	7,642	6,487	5,744	6,729	6,573	7,002
Net Debt ¹	20,928	25,510	23,676	23,657	24,519	22,516	22,338	21,984
Reference price ²	55.15	52.85	53.04	49.26	61.87	54.94	54.94	54.94
Nbr of stocks (in thousands)	2,333,243	2,275,903	2,247,919	2,221,344	2,200,509	2,214,225	2,214,225	-
Announcement Date	04/02/21	10/02/22	09/02/23	08/02/24	13/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNILEVER PLC	20.4x	2.87x	12.65x	3.42%	142B
PROCTER & GAMBLE COMPANY	20.87x	4.17x	15x	2.98%	338B
COLGATE-PALMOLIVE COMPANY	23.57x	3.71x	15.21x	2.48%	67.98B
HINDUSTAN UNILEVER LIMITED	52.1x	9.16x	39.93x	1.93%	67.32B
ESTEE LAUDER	66.44x	3.07x	19.88x	1.26%	41.68B
KENVUE INC.	21.65x	2.71x	12.09x	4.77%	33.07B
BEIERSDORF	22.59x	1.71x	9.81x	1.03%	24.9B
ESSITY AB	14.92x	1.53x	8.33x	3.27%	20.06B
GODREJ CONSUMER PRODUCTS LIMITED	57.51x	8.21x	40.21x	1.13%	13.89B
DABUR INDIA LIMITED	47.25x	6.29x	33.29x	1.38%	10.09B
Average	34.73x	4.34x	20.64x	2.36%	75.87B
Weighted average by Cap.	27.25x	4.16x	17.29x	2.79%