Unilever Nigeria Valuation

Q: What is the Fair Price of UNILEVER when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

UNILEVER (NGN24) is trading below our estimate of [[fair value]] (NGN28.93)

Is UNILEVER undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of UNILEVER when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: UNILEVER (NGN24) is trading below our estimate of fair value (NGN28.93)

Significantly Below Fair Value: UNILEVER is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for UNILEVER?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for UNILEVER. This is calculated by dividing UNILEVER's market cap by their current preferred multiple.
What is UNILEVER's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	₦137.88b

UNILEVER key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	4.1x
PEG Ratio	-1.4x

Price to Earnings Ratio vs Peers

How does UNILEVER's PE Ratio compare to its peers?

The above table shows the PE ratio for UNILEVER vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	9.2x
UNIL Unilever Ghana	8x	n/a	GH₵1.0b
2023 China Ludao Technology	7.5x	n/a	HK$452.5m
ALBA Albaad Massuot Yitzhak	7.1x	n/a	₪330.4m
4465 Niitaka	14.1x	n/a	JP¥11.3b
UNILEVER Unilever Nigeria	6.9x	-4.8%	₦137.9b

Price-To-Earnings vs Peers: UNILEVER is good value based on its Price-To-Earnings Ratio (6.9x) compared to the peer average (9.2x).

Price to Earnings Ratio vs Industry

How does UNILEVER's PE Ratio compare vs other companies in the Global Household Products Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	8.6%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	8.6%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: UNILEVER is good value based on its Price-To-Earnings Ratio (6.9x) compared to the Global Household Products industry average (17.7x).

Price to Earnings Ratio vs Fair Ratio

What is UNILEVER's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

UNILEVER PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.9x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate UNILEVER's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst UNILEVER forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	₦24.00	₦23.50 -2.1%	24.5%	₦31.86	₦17.90	n/a	5
Oct ’25	₦19.15	₦22.95 +19.8%	23.2%	₦31.86	₦17.90	n/a	5
Sep ’25	₦18.00	₦23.16 +28.7%	22.3%	₦31.86	₦17.90	n/a	5
Aug ’25	₦16.85	₦22.47 +33.3%	22.0%	₦31.86	₦17.90	n/a	6
Jul ’25	₦18.00	₦22.52 +25.1%	24.6%	₦31.86	₦17.90	n/a	4
Jun ’25	₦15.05	₦22.52 +49.6%	24.6%	₦31.86	₦17.90	n/a	4
May ’25	₦14.75	₦22.52 +52.7%	24.6%	₦31.86	₦17.90	n/a	4
Apr ’25	₦16.75	₦21.06 +25.8%	38.5%	₦31.86	₦12.33	n/a	3
Mar ’25	₦15.20	₦21.06 +38.6%	38.5%	₦31.86	₦12.33	n/a	3
Feb ’25	₦19.50	₦15.67 -19.7%	21.3%	₦19.00	₦12.33	n/a	2
Jan ’25	₦14.80	₦15.67 +5.8%	21.3%	₦19.00	₦12.33	n/a	2
Dec ’24	₦14.75	₦15.67 +6.2%	21.3%	₦19.00	₦12.33	n/a	2
Nov ’24	₦14.00	₦15.67 +11.9%	21.3%	₦19.00	₦12.33	₦24.00	2
Oct ’24	₦13.90	₦15.84 +13.9%	20.0%	₦19.00	₦12.67	₦19.15	2
Sep ’24	₦13.50	₦16.06 +19.0%	16.2%	₦19.00	₦12.67	₦18.00	3
Aug ’24	₦15.50	₦16.06 +3.6%	16.2%	₦19.00	₦12.67	₦16.85	3
Jul ’24	₦16.30	₦14.74 -9.6%	29.8%	₦19.00	₦8.70	₦18.00	3
Jun ’24	₦15.00	₦13.38 -10.8%	26.2%	₦17.00	₦8.70	₦15.05	4
May ’24	₦13.50	₦13.38 -0.9%	26.2%	₦17.00	₦8.70	₦14.75	4
Apr ’24	₦13.50	₦13.38 -0.9%	26.2%	₦17.00	₦8.70	₦16.75	4
Mar ’24	₦13.50	₦12.80 -5.2%	26.1%	₦17.00	₦8.70	₦15.20	5
Feb ’24	₦13.55	₦12.80 -5.5%	26.1%	₦17.00	₦8.70	₦19.50	5
Jan ’24	₦11.60	₦15.35 +32.4%	50.4%	₦29.76	₦8.70	₦14.80	5
Dec ’23	₦11.05	₦15.35 +39.0%	50.4%	₦29.76	₦8.70	₦14.75	5
Nov ’23	₦10.75	₦19.56 +82.0%	29.2%	₦29.76	₦13.05	₦14.00	5

Analyst Forecast: Target price is lower than the current share price.