investorscraft@gmail.com

Intrinsic ValueUnilever PLC (UNI2.DE)

Previous Close50.38
Intrinsic Value
Upside potential
Previous Close
50.38

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, leveraging economies of scale and extensive distribution networks across developed and emerging markets. Its business model emphasizes innovation, sustainability, and cost efficiency, positioning it as a key player in the fast-moving consumer goods (FMCG) sector. Unilever maintains a competitive edge through strong brand equity, strategic acquisitions, and a focus on high-growth categories like health and wellness. The company’s market position is reinforced by its ability to adapt to regional preferences while maintaining global operational synergies. With a presence in over 190 countries, Unilever benefits from balanced exposure to both mature and emerging economies, mitigating risks associated with regional volatility. Its commitment to sustainable sourcing and digital transformation further strengthens its long-term market positioning.

Revenue Profitability And Efficiency

In FY 2019, Unilever reported revenue of €51.98 billion, with net income of €5.63 billion, reflecting a net margin of approximately 10.8%. The company demonstrated solid operational efficiency, generating €8.11 billion in operating cash flow. Capital expenditures of €1.53 billion indicate disciplined reinvestment, supporting long-term growth while maintaining profitability.

Earnings Power And Capital Efficiency

Unilever’s diluted EPS of €2.14 underscores its earnings power, driven by strong brand performance and cost management. The company’s ability to convert revenue into cash flow highlights capital efficiency, with operating cash flow covering debt obligations and funding shareholder returns. Its scalable operations enable consistent profitability across economic cycles.

Balance Sheet And Financial Health

Unilever’s balance sheet shows €4.19 billion in cash and equivalents against total debt of €27.8 billion, indicating a leveraged but manageable position. The company’s strong cash flow generation supports its debt servicing capacity, while its global diversification mitigates liquidity risks. Financial health remains robust, with ample liquidity for strategic initiatives.

Growth Trends And Dividend Policy

Unilever’s growth is supported by organic expansion in emerging markets and premium product innovation. The company paid a dividend of €2.872 per share in FY 2019, reflecting a commitment to returning capital to shareholders. Its balanced approach to reinvestment and dividends aligns with long-term value creation.

Valuation And Market Expectations

Unilever’s valuation reflects its stable earnings and market leadership, with investors pricing in consistent growth and margin resilience. The company’s diversified portfolio and strong cash flow generation justify its premium relative to peers, supported by expectations of sustained demand for essential consumer goods.

Strategic Advantages And Outlook

Unilever’s strategic advantages include its global brand portfolio, sustainability initiatives, and operational scale. The outlook remains positive, with growth driven by emerging markets and innovation-led premiumization. Risks include competitive pressures and input cost volatility, but the company’s adaptability positions it well for long-term success.

Sources

Company filings, 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