Valuation Unilever PLC Xetra

Stocks

Market Closed - Xetra 19:35:59 21/08/2026 +04			5-day change	1st Jan Change
54.57 ^EUR	+0.53%		+1.26%	-2.15%

08-22	Judge narrows Ben & Jerry's lawsuit accusing Unilever of silencing social activism	RE
08-20	UK's FTSE 100 flat as mining and oil gains counter broader weakness	RE

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	117,683	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-2.9%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	141,517	140,457	139,592
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-1.91%	-0.75%	-0.62%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.2x	16.9x	15.9x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.32x	6.8x	6.3x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.2x	2.08x	2.52x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.28x	2.19x	2.11x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.74x	2.61x	2.5x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12.1x	11.4x	10.9x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.6x	12.9x	12.2x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	22x	20x	19x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.54%	4.99%	5.26%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.912	2.001	2.093
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.5%	3.66%	3.83%
EPS ²	2.61	3.364	2.88	2.576	2.59	2.996	3.24	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	63.8%	61.8%	60.8%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,666	53,820	55,741
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,710	12,300	12,855
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,371	10,909	11,421
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,482	6,679	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,834	22,774	21,909
Reference price ²	52.85	53.04	49.26	61.87	55.70	54.65	54.65	54.65
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	21.04x	4.06x	14.83x	3.04%	336B
UNILEVER PLC	18.24x	2.74x	12.09x	3.5%	137B
COLGATE-PALMOLIVE COMPANY	24.77x	3.71x	15.57x	2.33%	72.61B
HINDUSTAN UNILEVER LIMITED	41.79x	6.73x	29.21x	2.21%	49.48B
KENVUE INC.	20.05x	2.8x	11.7x	4.44%	36.61B
ESTEE LAUDER	34.36x	2.62x	14.35x	1.55%	36.88B
KAO CORPORATION	23.25x	1.7x	10.89x	2.2%	20.24B
BEIERSDORF	20.99x	1.36x	8.84x	1.25%	20.26B
ESSITY AB	15.78x	1.52x	8.7x	3.35%	19.58B
Average	24.48x	3.03x	14.02x	2.65%	81.04B
Weighted average by Cap.	22.84x	3.61x	14.74x	2.93%