Value Investing
Unilever Analysis

Related Links
Discussion Boards

By raytoei
August 4, 2009

Posts selected for this feature rarely stand alone. They are usually a part of an ongoing thread, and are out of context when presented here. The material should be read in that light. How are these posts selected? Click here to find out and nominate a post yourself!

[Much longer Unilever analysis here in PDF format] 

I bought Unilever at $25.00 last week. Both tickers are valid but UL is about 4% cheaper than UN.

Q. How much is Unilever worth if it doesn't grow ?

A: The EPS for 2008 is around $2.5, but the core earnings is around $1.73. So with a WACC of around 9%(well, actually it is 8%, but I use 9% for all blue chip companies), the earnings power EPV is 1.73 / 0.09 or $19+

So if Unilever doesn't grow ever, I would expect the current price to drop to a price of around $19+, a drop of around 20%

At no growth, I would still expect the company to continue to pay the dividend of 4% and a share buy back of 2%. Bring the total tally of -14% if the Unilever doesn't grow at all, forever.

Q. How much should I be thinking about Unilever ?

A: Europe isn't growing, the Americas are slow growth, Asia and Africa are smaller in total revenue but growing at double digits. Unilever grew in 2008 by price increases, unit volume was very small.

The company has a stated aim of growing 4% sales and operating margins of 15%. It is undergoing a restructuring of the units and streamlining its product lines.

A peek in the past history of EPS earnings of Unilever:

[See post for table]

1999 to 2008
CAGR 11.90%

Despite its lumpy earnings growth, it has managed to grow at around 11.9% a year for the past 10 years. If I were to be conservative and i. totally discount management's restructuring efforts ("One Unilever" etc) as well as ignore it's ii. past history of 11.9% annual EPS growth , I would use another metric to measure long term growth: GDP growth of the world at an estimate of 5% a year.

At EPS growth of 5%, Unilever is worth around $43 (1.73/ 0.09 - 0.05)

Q. How much growth is the marketing pricing Unilever ?

A: Currently the market thinks the CEO cannot make it, that increasing commodity prices is going to crimp its margins and P&G is eating Unilever's lunch, despite Unilever being no.1 in a number of categories (especially in bath and shower products).
The market only expects a 2.5% growth from Unilever.

In conclusion: Unilever is Cheap, and the market has low expectations of this 70+ year old company. So while the company figures out how to get its Unit Volume mojo back, I will wait for patiently for the 4+2% dividend and share buy back returns. There is of course the possibility that UL may go downhill and never recover from its restructuring efforts, that is a business risks but I will rate this occurrence as remote.


[Much longer Unilever analysis here in PDF format]