Valuation Unilever PLC Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 20:09:56 06/10/2026 +04			5-day change	1st Jan Change
53.91 ^EUR	+0.94%		+0.06%	-3.04%

01:17pm	Unilever PLC : JP Morgan keeps its Buy rating	ZD
11:09am	Pricing Seen as Meaningful Driver of Unilever's 3Q Growth -- Market Talk	DJ

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	114,303	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-5.69%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	138,136	137,074	136,213
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-4.26%	-0.77%	-0.63%
P/E	20.2x	15.8x	17.1x	24x	21.5x	17.6x	16.4x	15.4x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.17x	6.6x	6.04x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.1x	2.24x	2.43x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.21x	2.12x	2.05x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.67x	2.55x	2.44x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	11.8x	11.1x	10.6x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.3x	12.6x	11.9x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	21.8x	19.6x	18.8x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.6%	5.11%	5.33%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.898	1.991	2.087
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.58%	3.75%	3.93%
EPS ²	2.61	3.364	2.88	2.576	2.59	3.018	3.239	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	62.9%	61.5%	60.6%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,698	53,814	55,740
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,719	12,302	12,854
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,383	10,911	11,421
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,522	6,685	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,833	22,771	21,910
Reference price ²	52.85	53.04	49.26	61.87	55.70	53.08	53.08	53.08
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	21.32x	4.09x	14.98x	3.01%	339B
L'ORÉAL	28.67x	4.41x	18.19x	2.08%	223B
UNILEVER PLC	17.14x	2.67x	11.79x	3.57%	128B
COLGATE-PALMOLIVE COMPANY	23.53x	3.52x	14.78x	2.47%	68.71B
GALDERMA GROUP AG	51.37x	7.26x	27.97x	0.3%	45.3B
HINDUSTAN UNILEVER LIMITED	38.17x	6.14x	26.64x	2.45%	44.85B
ESTEE LAUDER	32.27x	2.43x	13.52x	1.67%	33.76B
KENVUE INC.	18.32x	2.6x	10.83x	4.85%	33.4B
KIMBERLY-CLARK CORPORATION	14.3x	2.33x	10.78x	5.41%	31.73B
Average	27.23x	3.94x	16.61x	2.87%	105.3B
Weighted average by Cap.	24.93x	4.01x	16.12x	2.77%