|
Market Closed -
OTC Markets
15:25:00 2026-06-04 EDT
|
5-day change | 1st Jan Change | ||
| 15.71 USD | +0.32% |
|
-13.44% | -29.17% |
| 08-20 | Beiersdorf : Bernstein reaffirms its Buy rating | ZD |
| 08-18 | Beiersdorf : Gets a Neutral rating from Jefferies | ZD |
Company Valuation: Beiersdorf
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,500 | 24,315 | 30,779 | 27,803 | 20,477 | 17,359 | - | - |
| Change | - | 18.61% | 26.59% | -9.67% | -26.35% | -15.23% | - | - |
| Enterprise Value (EV) 1 | 18,724 | 19,838 | 26,159 | 23,237 | 16,389 | 13,162 | 13,015 | 12,532 |
| Change | - | 5.95% | 31.86% | -11.17% | -29.47% | -19.69% | -1.12% | -3.71% |
| P/E | 32.2x | 32.2x | 41.9x | 30.6x | 22x | 21x | 19.4x | 18.2x |
| PBR | 2.98x | 3.12x | 3.7x | 3.29x | 2.63x | 1.95x | 1.93x | 1.78x |
| PEG | - | 1.7x | -15.5x | 1.2x | 4.46x | -2x | 2.41x | 2.7x |
| Capitalization / Revenue | 2.69x | 2.76x | 3.26x | 2.82x | 2.08x | 1.79x | 1.74x | 1.69x |
| EV / Revenue | 2.45x | 2.25x | 2.77x | 2.36x | 1.66x | 1.36x | 1.3x | 1.22x |
| EV / EBITDA | 14.6x | 13.7x | 15.2x | 13.5x | 9.61x | 8.84x | 8.37x | 7.72x |
| EV / EBIT | 18.9x | 17.1x | 20.6x | 17x | 11.9x | 11.4x | 10.7x | 9.85x |
| EV / FCF | 32.3x | 50.2x | 43.6x | 21x | 18x | 18x | 17.5x | 17x |
| FCF Yield | 3.1% | 1.99% | 2.29% | 4.76% | 5.57% | 5.55% | 5.72% | 5.89% |
| Dividend per Share 2 | 0.7 | 0.7 | 1 | 1 | 1 | 0.9968 | 1.017 | 1.051 |
| Rate of return | 0.77% | 0.65% | 0.74% | 0.81% | 1.07% | 1.25% | 1.28% | 1.32% |
| EPS 2 | 2.81 | 3.33 | 3.24 | 4.05 | 4.25 | 3.793 | 4.098 | 4.374 |
| Distribution rate | 24.9% | 21% | 30.9% | 24.7% | 23.5% | 26.3% | 24.8% | 24% |
| Net sales 1 | 7,627 | 8,799 | 9,447 | 9,850 | 9,852 | 9,690 | 9,988 | 10,265 |
| EBITDA 1 | 1,280 | 1,445 | 1,717 | 1,727 | 1,706 | 1,488 | 1,555 | 1,622 |
| EBIT 1 | 993 | 1,158 | 1,268 | 1,370 | 1,378 | 1,151 | 1,214 | 1,272 |
| Net income 1 | 638 | 755 | 736 | 912 | 939 | 823.9 | 869.9 | 917.8 |
| Net Debt 1 | -1,776 | -4,477 | -4,620 | -4,566 | -4,088 | -4,197 | -4,343 | -4,826 |
| Reference price 2 | 90.38 | 107.20 | 135.70 | 124.00 | 93.68 | 79.60 | 79.60 | 79.60 |
| Nbr of stocks (in thousands) | 226,819 | 226,819 | 226,819 | 224,216 | 218,584 | 218,073 | - | - |
| Announcement Date | 3/1/22 | 3/1/23 | 2/29/24 | 2/27/25 | 3/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.04x | 4.06x | 14.83x | 3.04% | 336B | |
| 18.24x | 2.74x | 12.09x | 3.5% | 137B | |
| 24.77x | 3.71x | 15.57x | 2.33% | 72.61B | |
| 41.79x | 6.73x | 29.21x | 2.21% | 49.48B | |
| 34.36x | 2.62x | 14.35x | 1.55% | 36.88B | |
| 20.05x | 2.8x | 11.7x | 4.44% | 36.61B | |
| 20.99x | 1.36x | 8.84x | 1.25% | 20.26B | |
| 23.25x | 1.7x | 10.89x | 2.2% | 20.24B | |
| 15.78x | 1.52x | 8.7x | 3.35% | 19.58B | |
| Average | 24.48x | 3.03x | 14.02x | 2.65% | 81.04B | |
| Weighted average by Cap. | 22.84x | 3.61x | 14.74x | 2.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BEI Stock
- BDRFY Stock
- Valuation Beiersdorf
Select your edition
All financial news and data tailored to specific country editions
