U.S. Markets open in 9 hrs 20 mins

Intrinsic Calculation For Unilever NV. (AMS:UNA) Shows Investors Are Overpaying

Renee Allred

I am going to run you through how I calculated the intrinsic value of Unilever NV. (ENXTAM:UNA) using the discounted cash flow (DCF) method. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in May 2018 so be sure check the latest calculation for Unilever here.

Is UNA fairly valued?

I use what is known as the 2-stage model, which simply means we have two different periods of varying growth rates for the company’s cash flows. Generally the initial phase has higher growth rates that plateau over time. To begin, I took the analyst consensus forecast of UNA’s levered free cash flow (FCF) over the next five years and discounted these values at the cost of equity of 8.14%. This resulted in a present value of 5-year cash flow of €27.10B. Want to understand how I calculated this value? Check out our detailed analysis here.

ENXTAM:UNA Future Profit May 16th 18

Above is a visual representation of how UNA’s top and bottom lines are expected to move in the future, which should give you an idea of UNA’s outlook. Then, I determine the terminal value, which is the business’s cash flow after the first stage. It’s appropriate to use the 10-year government bond rate of 2.8% as the steady growth rate, which is rightly below GDP growth, but more towards the conservative side. After discounting the terminal value back five years, the present value becomes €72.42B.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is €99.52B. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value of €36.37, which, compared to the current share price of €47.43, we find that Unilever is rather overvalued and not available at a discount at this time.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For UNA, I’ve put together three key aspects you should further examine:

  1. Financial Health: Does UNA have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does UNA’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of UNA? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the ENXTAM every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.