ULVR.L
Unilever PLC
Price:  
4,485.00 
GBP
Volume:  
3,213,995.00
United Kingdom | Personal Care Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ULVR.L Intrinsic Value

23.80 %
Upside

What is the intrinsic value of ULVR.L?

As of 2025-10-13, the Intrinsic Value of Unilever PLC (ULVR.L) is 5,553.60 GBP. This ULVR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,485.00 GBP, the upside of Unilever PLC is 23.80%.

The range of the Intrinsic Value is 3,673.95 - 10,476.52 GBP

Is ULVR.L undervalued or overvalued?

Based on its market price of 4,485.00 GBP and our intrinsic valuation, Unilever PLC (ULVR.L) is undervalued by 23.80%.

4,485.00 GBP
Stock Price
5,553.60 GBP
Intrinsic Value
Intrinsic Value Details

ULVR.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3,673.95 - 10,476.52 5,553.60 23.8%
DCF (Growth 10y) 4,370.78 - 11,349.63 6,315.94 40.8%
DCF (EBITDA 5y) 3,265.56 - 4,511.80 4,024.90 -10.3%
DCF (EBITDA 10y) 3,987.14 - 5,636.29 4,894.96 9.1%
Fair Value 999.74 - 999.74 999.74 -77.71%
P/E 4,078.94 - 5,391.85 4,740.15 5.7%
EV/EBITDA 3,017.09 - 4,066.48 3,519.52 -21.5%
EPV 2,269.75 - 3,394.48 2,832.11 -36.9%
DDM - Stable 1,698.64 - 5,118.67 3,408.65 -24.0%
DDM - Multi 3,306.09 - 7,193.85 4,472.63 -0.3%

ULVR.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 108,398.00
Beta 0.16
Outstanding shares (mil) 24.17
Enterprise Value (mil) 132,478.92
Market risk premium 5.98%
Cost of Equity 8.88%
Cost of Debt 4.35%
WACC 7.78%