Unilever PLC
LSE:ULVR

Watchlist Manager
Unilever PLC Logo
Unilever PLC
LSE:ULVR
Watchlist
Price: 4 563 GBX 0.18%
Market Cap: 113B GBX
Have any thoughts about
Unilever PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one ULVR stock under the Base Case scenario is 4 237.61 GBX. Compared to the current market price of 4 563 GBX, Unilever PLC is Overvalued by 7%.

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.

ULVR Relative Value
Base Case
4 237.61 GBX
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.3
P/S
P/S
Price to Sales
2.3
vs History
30
vs Industry
22
Median 3Y
2
Median 5Y
2.1
Industry
1
Forward
0
More Details
20.7
P/E
P/E
Price to Earnings
20.7
vs History
28
vs Industry
26
Median 3Y
17.9
Median 5Y
19.3
Industry
16.8
Forward
0.2
More Details
14.6
P/OCF
P/OCF
Price to OCF
14.6
vs History
36
vs Industry
26
Median 3Y
14.6
Median 5Y
13.8
Industry
11.9
More Details
19.8
P/FCFE
P/FCFE
Price to FCFE
19.8
vs History
30
vs Industry
26
Median 3Y
18.4
Median 5Y
17
Industry
17.6
More Details
7.6
P/B
P/B
Price to Book Value
7.6
vs History
30
vs Industry
5
Median 3Y
6.3
Median 5Y
6.7
Industry
1.6
More Details
36.6
EV/S
EV/S
Enterprise Value to Sales
36.6
vs History
47
vs Industry
2
Median 3Y
34.3
Median 5Y
36.5
Industry
1.2
Forward
0.4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
2
Median 3Y
0
Median 5Y
0
Industry
3.8
More Details
177.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
177.4
vs History
17
vs Industry
1
Median 3Y
166.7
Median 5Y
165.3
Industry
10.3
Forward
1.7
More Details
204
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
204
vs History
26
vs Industry
1
Median 3Y
198.5
Median 5Y
197.5
Industry
12.9
Forward
2
More Details
234.2
EV/OCF
EV/OCF
Enterprise Value to OCF
234.2
vs History
58
vs Industry
1
Median 3Y
241.4
Median 5Y
240.3
Industry
12.1
More Details
293.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
293.8
vs History
47
vs Industry
1
Median 3Y
294.2
Median 5Y
293.2
Industry
15.3
More Details
49
EV/IC
EV/IC
Enterprise Value to IC
49
vs History
7
vs Industry
1
Median 3Y
34.9
Median 5Y
37.4
Industry
1.2
More Details

Multiples Across Competitors

ULVR Competitors Multiples
Unilever PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Unilever PLC
LSE:ULVR
114.1B GBP 2.3 20.7 177.4 204
JP
Fancl Corp
TSE:4921
336.7B JPY 3.1 47.6 19.9 26.9
FR
L'Oreal SA
PAR:OR
181.7B EUR 4.3 28 18.7 22.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.1 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.9B GBP 3.1 28.9 17.2 19.7
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.5B USD 1.7 131.5 12.9 19.6
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.2 14.4 25.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.9 -297.8 35.4 37.8
IN
Dabur India Ltd
NSE:DABUR
903.7B INR 7.3 50.5 38.3 46.7
US
Bellring Brands Inc
NYSE:BRBR
9.8B USD 4.9 39.9 25 27.4
P/E Multiple
Earnings Growth P/E to Growth
UK
Unilever PLC
LSE:ULVR
Average P/E: 47.4
20.7
25%
0.8
JP
F
Fancl Corp
TSE:4921
47.6
50%
1
FR
L'Oreal SA
PAR:OR
28
30%
0.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.1
32%
1.6
UK
HALEON PLC
LSE:HLN
28.9
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.5
245%
0.5
JP
Kao Corp
TSE:4452
36.2
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -297.8 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
US
Bellring Brands Inc
NYSE:BRBR
39.9
56%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Unilever PLC
LSE:ULVR
Average EV/EBITDA: 37.4
177.4
20%
8.7
JP
F
Fancl Corp
TSE:4921
19.9
37%
0.5
FR
L'Oreal SA
PAR:OR
18.7
28%
0.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.2
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
12.9
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.4
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.3
35%
1.1
US
Bellring Brands Inc
NYSE:BRBR
25
47%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Unilever PLC
LSE:ULVR
Average EV/EBIT: 44.8
204
22%
9.2
JP
F
Fancl Corp
TSE:4921
26.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.7
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.6
35%
0.6
JP
Kao Corp
TSE:4452
25.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.8
44%
0.9
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3
US
Bellring Brands Inc
NYSE:BRBR
27.4
48%
0.6

See Also

Summary
ULVR intrinsic value, competitors valuation, and company profile.
DCF Valuation
ULVR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ULVR stock valuation using valuation multiples.
Wall Street Estimates
ULVR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ULVR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.