Valuation L'Oréal London S.E.

Stocks

Real-time Estimate Tradegate 18:44:43 12/08/2026 +04			5-day change	1st Jan Change
380.05 ^EUR	-1.25%		-1.66%	+4.38%

06:04pm	Fueled by foreign stocks, OTC Markets races toward a $900bn year
09:52am	L'Oréal : Gets a Neutral rating from Bernstein	ZD

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	204,277	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	4.5%	-	-
Enterprise Value (EV) ¹	231,489	181,571	245,378	187,319	197,524	212,510	209,746	206,542
Change	-	-21.56%	35.14%	-23.66%	5.45%	7.59%	-1.3%	-1.53%
P/E	50.8x	31.4x	39.1x	28.6x	32x	29.4x	26.3x	24.1x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.45x	4.97x	4.55x
PEG	-	1.1x	4.56x	7.66x	-7.5x	2.1x	2.2x	2.7x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.36x	4.1x	3.87x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.53x	4.21x	3.91x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	18.6x	17.2x	15.9x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	22.1x	20.2x	18.6x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	29.4x	26.1x	24x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.4%	3.83%	4.18%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.783	8.385	9.039
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.03%	2.19%	2.36%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.06	14.6	15.91
Distribution rate	58.5%	56.6%	57.3%	55.8%	62.9%	59.6%	57.4%	56.8%
Net sales ¹	32,288	38,261	41,182	43,487	44,052	46,891	49,861	52,836
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,416	12,193	13,025
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,599	10,364	11,094
Net income ¹	4,597	5,707	6,184	6,409	6,127	6,997	7,796	8,438
Net Debt ¹	-1,033	3,033	4,404	4,443	2,051	8,233	5,470	2,265
Reference price ²	416.95	333.60	450.65	341.85	366.60	383.70	383.70	383.70
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

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.($)
L'ORÉAL	29.38x	4.52x	18.63x	2.03%	236B
GALDERMA GROUP AG	57.65x	8.21x	31.55x	0.27%	50.56B
APR CO., LTD.	24.97x	4.56x	17.78x	1.33%	10.22B
SHISEIDO COMPANY, LIMITED	34.14x	1.63x	12.32x	1.66%	9.06B
AMOREPACIFIC CORPORATION	23.04x	1.65x	10.6x	1.16%	6.01B
ELF BEAUTY	51.42x	3.12x	15.23x	-.--%	5.61B
INTERPARFUMS, INC.	24.71x	2.45x	12.93x	2.67%	3.84B
PROYA COSMETICS CO.,LTD.	14.71x	1.61x	9.09x	3%	3.42B
INTERPARFUMS	18.77x	2.43x	11.75x	4.13%	2.5B
Average	30.98x	3.35x	15.54x	1.81%	36.33B
Weighted average by Cap.	33.72x	4.87x	20.00x	1.71%