investorscraft@gmail.com

Intrinsic ValueUnilever PLC (UL)

Previous Close$59.06
Intrinsic Value
Upside potential
Previous Close
$59.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Unilever PLC operates as a global consumer goods leader, specializing in food, beverages, cleaning agents, and personal care products. The company generates revenue through a diversified portfolio of well-known brands, including Dove, Knorr, and Ben & Jerry's, which cater to everyday household needs. Unilever's business model relies on volume-driven sales, premiumization strategies, and cost efficiencies to maintain profitability across developed and emerging markets. The company holds a strong market position, ranking among the top players in the fast-moving consumer goods (FMCG) sector, with a presence in over 190 countries. Its focus on sustainability and innovation, such as plant-based food alternatives and eco-friendly packaging, enhances its competitive edge. Unilever's scale allows it to leverage supply chain advantages and marketing synergies, while its direct-to-consumer initiatives and e-commerce expansion bolster growth in digital channels. The company faces competition from rivals like Procter & Gamble and Nestlé but maintains differentiation through brand loyalty and localized product offerings.

Revenue Profitability And Efficiency

Unilever reported revenue of €60.8 billion for FY 2024, reflecting steady demand for its essential consumer goods. Net income stood at €5.7 billion, with diluted EPS of €2.29, indicating resilient profitability despite inflationary pressures. Operating cash flow was robust at €9.5 billion, supported by working capital management, while capital expenditures of €1.7 billion were directed toward modernization and sustainability initiatives.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by pricing strategies and cost controls. Operating cash flow conversion remains healthy, enabling reinvestment in high-return projects and shareholder returns. Unilever's capital efficiency is evident in its ability to sustain margins while navigating input cost volatility, though returns on invested capital face pressure from competitive dynamics.

Balance Sheet And Financial Health

Unilever maintains a solid balance sheet with €6.1 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of €30.7 billion reflects leverage used for acquisitions and share buybacks, but the company's investment-grade credit rating underscores financial stability. The manageable debt-to-equity ratio aligns with industry peers, ensuring flexibility for future growth.

Growth Trends And Dividend Policy

Unilever's growth is supported by emerging market expansion and premium product launches, though organic sales growth remains moderate. The company upholds a reliable dividend policy, with a payout of €1.94 per share in FY 2024, appealing to income-focused investors. Share buybacks and dividend growth underscore its commitment to returning capital, albeit with cautious reinvestment in innovation.

Valuation And Market Expectations

The market values Unilever at a premium relative to pure-play FMCG peers, reflecting its diversified portfolio and defensive characteristics. Investor expectations center on margin recovery and mid-single-digit revenue growth, with sustainability initiatives potentially driving long-term re-rating. Valuation multiples remain stable, balancing growth prospects with macroeconomic uncertainties.

Strategic Advantages And Outlook

Unilever's strategic advantages include brand strength, global distribution, and sustainability leadership, which position it for resilient performance. Near-term challenges include cost inflation and competitive pressures, but long-term opportunities lie in health-focused and eco-conscious product lines. Management's focus on portfolio optimization and digital transformation supports a cautiously optimistic outlook.

Sources

Unilever FY 2024 Annual Report, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount