US · UL
Unilever PLC
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- London EC4Y 0DY
- Website
- unilever.com
Price · as of 2025-12-31
$59.76
Market cap 161.26B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $77.70 | +30.02% |
| Intrinsic Value(DCF) | $30.81 | -48.44% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.95 | $41.24 | $6.49 | $0.00 | $22.80 |
| 2012 | $29.79 | $47.50 | $63.68 | $0.00 | $33.50 |
| 2013 | $30.87 | $40.99 | $12.66 | $0.00 | $10.20 |
| 2014 | $32.86 | $41.80 | $5.16 | $0.00 | $11.40 |
| 2015 | $35.91 | $46.12 | $5.90 | $0.00 | $35.60 |
| 2016 | $40.83 | $47.13 | $6.05 | $0.00 | $15.30 |
| 2017 | $46.30 | $51.02 | $6.55 | $0.00 | $25.20 |
| 2018 | $48.46 | $57.96 | $7.32 | $0.00 | $13.60 |
| 2019 | $52.25 | $55.35 | $5.03 | $0.00 | $25.20 |
| 2020 | $52.12 | $54.89 | $5.34 | $0.00 | $14.50 |
| 2021 | $43.07 | $52.76 | $6.69 | $0.00 | $30.90 |
| 2022 | $49.57 | $60.15 | $12.75 | $0.00 | $77.30 |
| 2023 | $51.86 | $58.26 | $10.39 | $0.00 | $22.10 |
| 2024 | $64.52 | $66.13 | $9.27 | $0.00 | $26.90 |
| 2025 | $71.48 | $66.43 | $6.19 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Unilever PLC's (UL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $77.70
- Current price
- $59.76
- AI upside
- +30.02%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$30.81
-48.44% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UL | Unilever PLC | $59.76 | 161.26B | +11% | -48% | — | — | 24.49 | 8.59 | 2.64 | 14.53 | 151.56 | -6.94 | 100.00% | 18.94% | 11.59% | 30.68% | 16.46% | 7.25% | 1.91 | 9.73 | 0.79 | 0.59 | 2.36 | 1616.00% | -1688.00% | -1964.00% | 4.69% | 0.35 | 15.05% | 3.21% | 78.50% | 4.29% | 16.51 | 25.26 | 3.13 | 3.48 |
| BTI | British American Tobacco … | $62.65 | 135.9B | +9% | -48% | — | -46% | 13.06 | 2.12 | 3.96 | 11.28 | 8.34 | -2.60 | 83.50% | 39.04% | 30.32% | 15.92% | 9.85% | 6.81% | 0.73 | 5.50 | 0.87 | 0.53 | 2.66 | 15662.00% | -99.00% | -3915.00% | 5.71% | 0.44 | 7.24% | 5.05% | 66.00% | 6.59% | 13.27 | 22.90 | 5.18 | 1.86 |
| BUD | Anheuser-Busch InBev SA/N… | $80.95 | 157.27B | +43% | -46% | — | -67% | 22.77 | 1.79 | 2.62 | 10.46 | 108.54 | -2.15 | 55.93% | 25.36% | 11.53% | 8.29% | 7.86% | 3.22% | 0.84 | 4.44 | 0.72 | 0.55 | 2.96 | 2098.00% | -44.00% | 80.00% | 7.21% | 0.43 | 7.84% | 2.92% | 66.40% | 4.40% | 14.39 | 19.29 | 3.65 | 1.54 |
| CHD | Church & Dwight Co., Inc. | $104.86 | 25.18B | -24% | -57% | -97% | -72% | 34.24 | 6.30 | 4.07 | 20.80 | 124.85 | -11.81 | 44.73% | 17.37% | 11.88% | 17.62% | 14.31% | 8.28% | 0.55 | 11.32 | 1.07 | 0.67 | 1.38 | 2743.00% | 157.00% | 1194.00% | 4.33% | 0.81 | 18.84% | 1.14% | 39.00% | 4.71% | 25.08 | 24.73 | 4.36 | 5.25 |
| CL | Colgate-Palmolive Company | $99.14 | 79.91B | -17% | -55% | — | -75% | 36.91 | 1457.16 | 3.86 | 21.58 | — | -17.09 | 60.11% | 21.33% | 10.46% | 1603.01% | 45.19% | 13.17% | 147.93 | 16.28 | 1.00 | 0.52 | 1.69 | -2507.00% | 140.00% | 248.00% | 4.62% | 0.73 | 51.10% | 2.32% | 85.50% | 4.76% | 19.64 | 23.50 | 4.19 | 5.08 |
| CLX | The Clorox Company | $127.16 | 15.51B | -21% | -60% | — | -57% | 18.64 | 47.85 | 2.16 | 12.93 | 9.82 | -10.42 | 44.96% | 16.60% | 11.40% | 253.93% | 29.73% | 14.57% | 8.97 | 11.67 | 0.84 | 0.51 | 1.94 | 18978.00% | 16.00% | 5756.00% | 4.95% | 0.51 | 25.10% | 3.92% | 73.10% | 6.08% | 15.33 | 23.75 | 2.54 | 3.83 |
| KMB | Kimberly-Clark Corporatio… | $111.44 | 36.99B | -22% | -61% | — | — | 17.84 | 24.34 | 2.12 | 13.85 | — | -88.30 | 35.61% | 14.46% | 11.74% | 174.98% | 24.20% | 12.13% | 4.77 | 9.72 | 0.75 | 0.36 | 2.09 | -1960.00% | -1417.00% | -3478.00% | 4.48% | 0.39 | 20.86% | 4.54% | 81.00% | 6.06% | 17.29 | 26.26 | 2.50 | 3.54 |
| KVUE | Kenvue Inc. | $19.12 | 36.63B | +85% | -56% | -77% | -76% | 24.63 | 3.36 | 2.39 | 14.88 | 60.47 | -4.87 | 58.13% | 17.88% | 9.72% | 14.39% | 11.19% | 5.58% | 0.79 | 7.13 | 0.96 | 0.18 | 2.54 | 4074.00% | -214.00% | 2899.00% | 4.76% | 0.37 | 9.69% | 0.00% | 0.00% | 0.52% | 16.15 | 25.36 | 2.89 | 2.20 |
| MO | Altria Group, Inc. | $69.04 | 115.9B | 0% | -60% | — | -59% | 16.63 | -32.89 | 5.72 | 12.59 | — | -5.44 | 86.59% | 74.80% | 34.50% | -241.36% | 59.78% | 19.74% | -7.34 | 12.80 | 0.61 | 0.52 | 1.96 | -3716.00% | -149.00% | 538.00% | 7.88% | 1.01 | 48.67% | 6.04% | 100.50% | 7.41% | 9.06 | 15.03 | 6.77 | 3.67 |
| PEP | PepsiCo, Inc. | $169.74 | 232.09B | -9% | -57% | — | -64% | 27.65 | 11.24 | 2.44 | 18.74 | — | 846.28 | 54.15% | 12.24% | 8.77% | 43.15% | 16.23% | 8.02% | 2.45 | 10.26 | 0.85 | 0.64 | 2.83 | -1367.00% | 225.00% | 672.00% | 3.35% | 0.37 | 13.40% | 3.33% | 92.10% | 3.77% | 23.46 | 35.16 | 2.87 | 3.71 |
| SPB | Spectrum Brands Holdings,… | $78.38 | 1.82B | -1% | -71% | -59% | -84% | 14.55 | 0.76 | 0.52 | 9.25 | — | 13.87 | 36.74% | 4.45% | 3.56% | 4.96% | 5.14% | 2.78% | 0.34 | 4.16 | 2.26 | 1.33 | 2.47 | -562.00% | -523.00% | 3980.00% | 11.35% | 0.39 | 6.82% | 3.30% | 48.00% | 25.65% | 15.94 | 12.01 | 0.71 | 2.70 |
About Unilever PLC
Unilever PLC operates as a fast-moving consumer goods company. It operates through Beauty & Personal Care, Foods & Refreshment, and Home Care segments. The Beauty & Personal Care segment provides skin care and hair care products, deodorants, and skin cleansing products. The Foods & Refreshment segment offers ice cream, soups, bouillons, seasonings, mayonnaise, ketchups, and tea categories. The Home Care segment provides fabric solutions and various cleaning products. The company offers its products under the Domestos, OMO, Seventh Generation, Ben & Jerry's, Knorr, Magnum, Wall's, Bango, the Vegetarian Butcher, Axe, Cif, Comfort, Dove, Lifebuoy, Lux, Rexona, Sunsilk, Equilibra, OLLY, Liquid I.V., SmartyPants, Onnit, Hellmann's, and Vaseline brands. Unilever PLC was incorporated in 1894 and is headquartered in London, the United Kingdom.
- CEO
- Fernando Fernandez
- Employees
- 115.96K
- Beta
- 0.24
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($30.81 ÷ $59.76) − 1 = -48.44% (DCF, example).