|
Real-time Estimate
Cboe Europe
16:35:51 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,838.75 GBX | +0.98% |
|
-3.15% | -0.83% |
| 04:29pm | Clorox appoints Unilever executive as its new CEO | RE |
| 02:48pm | Clorox Names Unilever's Fabian Garcia as CEO | DJ |
Company Valuation: Unilever PLC
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 | 123,233 | - | - |
| Change | - | -0.87% | -8.22% | 24.41% | -10.98% | 1.67% | - | - |
| Enterprise Value (EV) 1 | 145,787 | 142,910 | 133,089 | 160,666 | 144,279 | 147,282 | 146,371 | 145,790 |
| Change | - | -1.97% | -6.87% | 20.72% | -10.2% | 2.08% | -0.62% | -0.4% |
| P/E | 20.2x | 15.8x | 17.1x | 24x | 21.5x | 19.1x | 17.7x | 16.7x |
| PBR | 7.03x | 6.27x | 6.05x | 6.81x | 7.82x | 7.78x | 7.15x | 6.55x |
| PEG | - | 0.5x | -1.2x | -2.3x | 40.28x | 1.2x | 2.3x | 2.75x |
| Capitalization / Revenue | 2.29x | 1.98x | 1.84x | 2.24x | 2.4x | 2.37x | 2.27x | 2.19x |
| EV / Revenue | 2.78x | 2.38x | 2.23x | 2.64x | 2.86x | 2.84x | 2.7x | 2.59x |
| EV / EBITDA | 12.8x | 12.5x | 11.6x | 12.5x | 12.7x | 12.5x | 11.8x | 11.3x |
| EV / EBIT | 15.1x | 14.8x | 13.4x | 14.4x | 14.3x | 14.1x | 13.3x | 12.7x |
| EV / FCF | 22.8x | 25.3x | 18.8x | 23.2x | 24.4x | 23.1x | 20.8x | 19.9x |
| FCF Yield | 4.39% | 3.96% | 5.33% | 4.31% | 4.1% | 4.34% | 4.82% | 5.02% |
| Dividend per Share 2 | 1.954 | 1.883 | 1.921 | 1.979 | 1.82 | 1.897 | 1.991 | 2.096 |
| Rate of return | 3.7% | 3.55% | 3.9% | 3.2% | 3.27% | 3.32% | 3.48% | 3.66% |
| EPS 2 | 2.61 | 3.364 | 2.88 | 2.576 | 2.59 | 3.004 | 3.235 | 3.431 |
| Distribution rate | 74.8% | 56% | 66.7% | 76.8% | 70.3% | 63.2% | 61.5% | 61.1% |
| Net sales 1 | 52,444 | 60,073 | 59,604 | 60,761 | 50,503 | 51,917 | 54,211 | 56,224 |
| EBITDA 1 | 11,382 | 11,408 | 11,510 | 12,803 | 11,394 | 11,755 | 12,381 | 12,931 |
| EBIT 1 | 9,636 | 9,683 | 9,931 | 11,179 | 10,084 | 10,420 | 10,972 | 11,481 |
| Net income 1 | 6,049 | 7,642 | 6,487 | 5,744 | 9,469 | 6,484 | 6,705 | 7,231 |
| Net Debt 1 | 25,510 | 23,676 | 23,657 | 24,519 | 23,076 | 24,049 | 23,138 | 22,558 |
| Reference price 2 | 52.85 | 53.04 | 49.26 | 61.87 | 55.70 | 57.23 | 57.23 | 57.23 |
| 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 | 2/10/22 A | 2/9/23 A | 2/8/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.05x | 2.84x | 12.53x | 3.32% | 137B | |
| 23.22x | 4.37x | 16.02x | 2.78% | 367B | |
| 32.31x | 4.9x | 20.34x | 1.83% | 251B | |
| 25.28x | 3.72x | 15.66x | 2.35% | 73.09B | |
| 58.34x | 8.28x | 31.93x | 0.26% | 52.06B | |
| 37.73x | 6.01x | 26.34x | 2.44% | 44.8B | |
| 37.47x | 2.8x | 15.58x | 1.42% | 39.55B | |
| 20.36x | 2.84x | 11.83x | 4.37% | 37.13B | |
| 18.48x | 2.47x | 11.47x | 4.75% | 36.05B | |
| 23.66x | 1.73x | 11.01x | 2.14% | 20.92B | |
| Average | 29.59x | 4.00x | 17.27x | 2.56% | 105.92B | |
| Weighted average by Cap. | 27.60x | 4.29x | 17.37x | 2.51% |
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
- ULVR Stock
- Valuation Unilever PLC
Select your edition
All financial news and data tailored to specific country editions
