SW · OR.SW
L'Oréal S.A.
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Clichy 92117
- Website
- loreal.com
Price · as of 2025-12-31
$285.00
Market cap 193.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $320.00 | +12.28% |
| Intrinsic Value(DCF) | $181.23 | -36.41% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $99.60 | -65.05% |
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 | $11.10 | $47.50 | |||
| 2012 | $15.60 | $63.90 | |||
| 2013 | $15.40 | $47.40 | |||
| 2014 | $150.83 | $130.97 | $9.14 | $21.70 | $78.40 |
| 2015 | $145.78 | $142.85 | $9.29 | $15.00 | $86.30 |
| 2016 | $164.87 | $145.66 | $7.58 | $6.30 | $55.10 |
| 2017 | $175.87 | $158.97 | $8.36 | $9.70 | $73.90 |
| 2018 | $230.11 | $189.25 | $17.50 | $9.80 | $75.30 |
| 2019 | $262.10 | $203.49 | $20.80 | $8.80 | $116.80 |
| 2020 | $279.60 | $205.03 | $16.28 | $5.70 | $13.10 |
| 2021 | $394.15 | $254.32 | $31.43 | $0.40 | $176.20 |
| 2022 | $399.11 | $295.62 | $172.32 | $6.40 | $256.20 |
| 2023 | $404.89 | $314.99 | $292.07 | $0.00 | $166.30 |
| 2024 | $411.35 | $329.07 | $122.62 | $0.00 | $151.20 |
| 2025 | $411.35 | $342.21 | $31.03 | $0.00 | $99.60 |
AI valuation
Our deep-learning model estimates L'Oréal S.A.'s (OR.SW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $320.00
- Current price
- $285.00
- AI upside
- +12.28%
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
$181.23
-36.41% upside
Graham-Dodd
—
— upside
Graham Formula
$99.60
-65.05% upside
About L'Oréal S.A.
L'Oréal S.A., through its subsidiaries, manufactures and sells cosmetic products for women and men worldwide. The company operates through four divisions: Consumer Products, L'oréal Luxe, Professional Products, and Active Cosmetics. It offers shampoos, hair care products, shower gels, skin care products, cleansers, hair colors, styling products, deodorants, sun care products, make-up, perfumes, etc. The company provides its products under the L'Oréal Paris, Garnier, Maybelline New York, NYX Professional Makeup, Essie, Niely, Dark and Lovely, Lancôme, Yves Saint Laurent Beauté, Giorgio Armani Beauty, Kiehl's, Urban Decay, Biotherm, Ralph Lauren, IT Cosmetics, L'Oréal Professionnel, Kérastase, Redken, Matrix, Biolage, Pureology, Decléor, Carita, Vichy, La Roche-Posay, SkinCeuticals, Roger&Gallet, CeraVe, Stylenanda, Mixa, Magic Mask, Prada, Helena Rubinstein, Valentino, Mugler, Shu Uemura, Viktor&Rolf, Azzaro, Diesel, Atelier Cologne, Cacharel, and Yue Sai brands. It sells its products through distribution channels, such as hair salons, mass-market retail channels, perfumeries, department stores, pharmacies, drugstores, medispas, branded retail, travel retail, and e-commerce. L'Oréal S.A. was founded in 1909 and is headquartered in Clichy, France.
- CEO
- Nicolas Hieronimus
- Employees
- 94.4K
- Beta
- 0.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($181.23 ÷ $285.00) − 1 = -36.41% (DCF, example).