|
Market Closed -
OTC Markets
15:58:37 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 17.03 USD | -0.82% |
|
+0.09% | -23.22% |
| 09-17 | Beiersdorf : Receives a Buy rating from Bernstein | ZD |
| 09-16 | Beiersdorf : Bernstein keeps its Buy rating | 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 | 16,203 | - | - |
| Change | - | 18.61% | 26.59% | -9.67% | -26.35% | -20.87% | - | - |
| Enterprise Value (EV) 1 | 18,724 | 19,838 | 26,159 | 23,237 | 16,389 | 12,006 | 11,859 | 11,377 |
| Change | - | 5.95% | 31.86% | -11.17% | -29.47% | -26.74% | -1.22% | -4.07% |
| P/E | 32.2x | 32.2x | 41.9x | 30.6x | 22x | 19.6x | 18.4x | 17.2x |
| PBR | 2.98x | 3.12x | 3.7x | 3.29x | 2.63x | 1.82x | 1.81x | 1.67x |
| PEG | - | 1.7x | -15.5x | 1.2x | 4.46x | -1.8x | 2.76x | 2.61x |
| Capitalization / Revenue | 2.69x | 2.76x | 3.26x | 2.82x | 2.08x | 1.67x | 1.62x | 1.58x |
| EV / Revenue | 2.45x | 2.25x | 2.77x | 2.36x | 1.66x | 1.24x | 1.19x | 1.11x |
| EV / EBITDA | 14.6x | 13.7x | 15.2x | 13.5x | 9.61x | 8.12x | 7.67x | 7.05x |
| EV / EBIT | 18.9x | 17.1x | 20.6x | 17x | 11.9x | 10.4x | 9.84x | 9.01x |
| EV / FCF | 32.3x | 50.2x | 43.6x | 21x | 18x | 16.4x | 15.9x | 15.4x |
| FCF Yield | 3.1% | 1.99% | 2.29% | 4.76% | 5.57% | 6.09% | 6.28% | 6.48% |
| 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% | 1.34% | 1.37% | 1.41% |
| EPS 2 | 2.81 | 3.33 | 3.24 | 4.05 | 4.25 | 3.792 | 4.045 | 4.312 |
| Distribution rate | 24.9% | 21% | 30.9% | 24.7% | 23.5% | 26.3% | 25.1% | 24.4% |
| Net sales 1 | 7,627 | 8,799 | 9,447 | 9,850 | 9,852 | 9,688 | 9,977 | 10,253 |
| EBITDA 1 | 1,280 | 1,445 | 1,717 | 1,727 | 1,706 | 1,478 | 1,546 | 1,613 |
| EBIT 1 | 993 | 1,158 | 1,268 | 1,370 | 1,378 | 1,150 | 1,205 | 1,263 |
| Net income 1 | 638 | 755 | 736 | 912 | 939 | 823.8 | 859.1 | 905.1 |
| 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 | 74.30 | 74.30 | 74.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.68x | 4.14x | 15.14x | 2.98% | 343B | |
| 18.21x | 2.71x | 11.94x | 3.55% | 133B | |
| 23.86x | 3.58x | 15.05x | 2.42% | 69.94B | |
| 40.38x | 6.48x | 28.13x | 2.31% | 47.65B | |
| 31.66x | 2.51x | 13.91x | 1.7% | 33.96B | |
| 18.82x | 2.66x | 11.08x | 4.72% | 34.32B | |
| 22.57x | 1.65x | 10.53x | 2.24% | 20.28B | |
| 19.79x | 1.26x | 8.23x | 1.33% | 18.79B | |
| 15.32x | 1.48x | 8.33x | 3.47% | 18.24B | |
| Average | 23.59x | 2.94x | 13.59x | 2.75% | 79.9B | |
| Weighted average by Cap. | 22.64x | 3.61x | 14.66x | 2.96% |
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
